REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
749 Plainville Cir SW, Atlanta, GA 30331
$149,900 • 3 beds • 1 baths • 1060 sqft

This property might be a fair Long-Term investment with a projected 4.35% first-year return on $31,479 initial cash invested.

Cash On Cash
4.35%
Cap Rate
7.92%
Rent
$1,546
Signal: Med.
Cashflow
$114
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,479
Downpayment  $29,980
Closing costs  $1,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,546
Total Expenses  $1,432
Mortgage P&I  $798
Property Taxes  $180
Home Insurance  $52
PManagement  $155
CapEx  $77
Vacancy  $93
Maintenance  $77
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1726 Plainville Trl SW$17753110750.2 mi
2850 Plainville Dr SW$14503110400.3 mi
3485 Wilson Mill Rd SW$13753110531.1 mi
4844 Plainville Dr SW$14003111470.3 mi
54053 Doster St SW$13153110501.5 mi
63785 Boulder Park Dr SW$13703110321.2 mi
73991 Ester Dr SW$14003110471.5 mi
84039 Codel St SW$14953110821.4 mi
9787 Plainville Cir SW$129531.511190.2 mi
10790 Plainville Cir SW$18753211000.1 mi
11415 Fairburn Rd SW, Apt 1508$19053210770.7 mi
12415 Fairburn Rd SW, Apt 1509$19053210770.7 mi
13415 Fairburn Rd SW, Apt 1510$15463210770.7 mi
14415 Fairburn Rd SW, Apt 1507$15463210770.7 mi
15415 Fairburn Rd SW, Apt 1505$15463210770.7 mi
16415 Fairburn Rd SW, Apt 1503$15453210770.7 mi
17415 Fairburn Rd SW, Apt 1512$15493210770.7 mi
18415 Fairburn Rd SW, Apt 1607$19053210770.8 mi
19415 Fairburn Rd SW, Apt 1609$14993210770.8 mi
20415 Fairburn Rd SW, Apt 1606$15453210770.8 mi
21415 Fairburn Rd SW, Apt 1612$15463210770.8 mi
22415 Fairburn Rd SW, Apt 808$15493210770.8 mi
23415 Fairburn Rd SW, Apt 809$15493210770.8 mi
24415 Fairburn Rd SW, Apt 803$15493210770.8 mi
25415 Fairburn Rd SW, Apt 807$15493210770.8 mi