REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 2.78% first-year return on $31,479 initial cash invested.

Cash On Cash
2.78%
Cap Rate
7.57%
Rent
$1,492
Cashflow
$73
Rent Confidence:  High
Annual
$17,904
Median
$1,486
Avg
$1,491
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,479
Downpayment  20% $29,980
Closing costs  1% $1,499
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,492
Total Expenses  $1,419
Mortgage P&I  53% $798
Property Taxes  12% $180
Home Insurance  3% $52
PManagement  10% $149
CapEx  5% $75
Vacancy  6% $90
Maintenance  5% $75
Other  0% $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
3787 Plainville Cir SW$16703111190.2 mi
4844 Plainville Dr SW$14003111470.3 mi
54053 Doster St SW$13153110501.5 mi
64039 Codel St SW$14953110821.4 mi
7279 Howell Ter SW$16493110021.8 mi
8790 Plainville Cir SW$18753211000.1 mi
9422 Plainville Dr SW$135031.512050.5 mi
10415 Fairburn Rd SW, Apt 1512$13563210770.7 mi
11415 Fairburn Rd SW, Apt 1505$14863210770.7 mi
12415 Fairburn Rd SW, Apt 1504$15363210770.7 mi
13415 Fairburn Rd SW, Apt 1508$16693210770.7 mi
14415 Fairburn Rd SW, Apt 1509$12463210770.7 mi
15415 Fairburn Rd SW, Apt 1503$13083210770.7 mi
16415 Fairburn Rd SW, Apt 1510$15463210770.7 mi
17415 Fairburn Rd SW, Apt 1507$15463210770.7 mi
18415 Fairburn Rd SW, Apt 1612$14853210770.8 mi
19415 Fairburn Rd SW, Apt 1609$14863210770.8 mi
20415 Fairburn Rd SW, Apt 1610$14863210770.8 mi
21415 Fairburn Rd SW, Apt 1606$12463210770.8 mi
22415 Fairburn Rd SW, Apt 1607$19053210770.8 mi
23415 Fairburn Rd SW, Apt 811$13553210770.8 mi
24415 Fairburn Rd SW, Apt 806$13553210770.8 mi
25415 Fairburn Rd SW, Apt 805$12863210770.8 mi

Projections