Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 79.14% first-year return on $12,600 initial cash invested.
79.14%
Cash On Cash
24.02%
Cap Rate
4.13
DSCR
$1,580
Rent
$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$749
Mortgage P&I
18%
$291
Property Taxes
2%
$26
Home Insurance
1%
$21
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2584 Oldknow Dr NW, Atlanta, GA 30318 | $1,590 | 2 | 1 | 768 | 0.4 mi |
2211 Baker Ter NW, Unit B, Atlanta, GA 30318 | $1,900 | 2 | 1 | 800 | 0.4 mi |
2059 Detroit Ave NW, Atlanta, GA 30314 | $1,340 | 2 | 1 | 750 | 0.8 mi |
2224 Baker Ter NW, Atlanta, GA 30318 | $1,750 | 2 | 1 | 815 | 0.4 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