Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.49% first-year return on $28,875 initial cash invested.
35.49%
Cash On Cash
14.8%
Cap Rate
2.34
DSCR
$2,370
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$1,516
Mortgage P&I
31%
$724
Property Taxes
5%
$129
Home Insurance
2%
$48
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1999 Meador Ave SE, Atlanta, GA 30315 | $2,650 | 4 | 2.5 | 2052 | 0.5 mi |
2041 Pryor Rd SW, Atlanta, GA 30315 | $2,270 | 4 | 2.5 | 2000 | 0.9 mi |
442 Carey Dr SE, Apt 1, Atlanta, GA 30315 | $2,400 | 4 | 2 | 1767 | 1 mi |
1415 Eric St SE, Atlanta, GA 30315 | $2,700 | 4 | 2 | 1770 | 1 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