Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.65% first-year return on $27,300 initial cash invested.
19.65%
Cash On Cash
10.79%
Cap Rate
1.86
DSCR
$1,840
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,393
Mortgage P&I
34%
$630
Property Taxes
13%
$239
Home Insurance
3%
$46
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
88 Holly Dr NW, Atlanta, GA 30314 | $1,695 | 3 | 1 | 1200 | 0.2 mi |
280 Holly Rd NW, Atlanta, GA 30314 | $1,650 | 3 | 1 | 1295 | 0.5 mi |
88 Holly Rd NW, Atlanta, GA 30314 | $1,695 | 3 | 1 | 1078 | 0.2 mi |
1761 Detroit Ave NW, Atlanta, GA 30314 | $2,100 | 3 | 1.5 | 1228 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality