Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.18% first-year return on $16,779 initial cash invested.
31.18%
Cash On Cash
14.06%
Cap Rate
$1,480
Rent
$436
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,044
Mortgage P&I
29%
$426
Property Taxes
14%
$205
Home Insurance
2%
$28
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3770 Crosby Dr NW, Atlanta, GA 30331 | $1,495 | 3 | 1 | 1025 | 0.1 mi |
3777 Crosby Dr NW, Atlanta, GA 30331 | $1,150 | 3 | 1 | 1025 | 0.1 mi |
3680 Adkins Rd NW, Atlanta, GA 30331 | $1,250 | 3 | 1 | 1025 | 0.2 mi |
3837 Crosby Dr NW, Atlanta, GA 30331 | $1,375 | 3 | 1 | 1025 | 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