Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.47% first-year return on $24,150 initial cash invested.
20.47%
Cash On Cash
11.1%
Cap Rate
1.86
DSCR
$1,590
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,178
Mortgage P&I
36%
$572
Property Taxes
10%
$152
Home Insurance
3%
$40
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2668 Hood Ave NW, Atlanta, GA 30318 | $1,801 | 2 | 1 | 952 | 0.3 mi |
2604 Hood Ave NW, Atlanta, GA 30318 | $1,600 | 2 | 1 | 970 | 0.2 mi |
2072 Baker Rd NW, Atlanta, GA 30318 | $1,800 | 2 | 1 | 951 | 0.8 mi |
700 Cedar Ave NW, Atlanta, GA 30318 | $1,450 | 2 | 1 | 1000 | 0.2 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