REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
774 Alfred Rd NW, Atlanta, GA 30331
$139,900 • 3 beds • 1 baths • 0 sqft
This property might be a fair Long-Term investment with a projected 4.94% first-year return on $29,379 initial cash invested.
Cash On Cash
4.94%
Cap Rate
8.06%
Rent
$1,475
Signal: High
Cashflow
$121
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment $27,980
Closing costs $1,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,475
Total Expenses $1,354
Mortgage P&I $745
Property Taxes $176
Home Insurance $49
PManagement $148
CapEx $74
Vacancy $88
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 828 Alfred Rd NW | $1555 | 3 | 1 | 800 | 0.1 mi |
| 2 | 3774 Clovis Ct NW | $1550 | 3 | 1 | 1000 | 0.2 mi |
| 3 | 836 Amber Pl NW | $1275 | 3 | 1 | 843 | 0.2 mi |
| 4 | 3791 Clovis Ct NW, Unit 1 | $1490 | 3 | 1 | 1000 | 0.3 mi |
| 5 | 3791 Clovis Ct NW | $1490 | 3 | 1 | 1000 | 0.3 mi |
| 6 | 3777 Crosby Dr NW | $1200 | 3 | 1 | 1025 | 0.3 mi |
| 7 | 3815 Clovis Ct NW | $1890 | 3 | 1 | 1600 | 0.3 mi |
| 8 | 3687 Saturn Dr NW | $1170 | 3 | 1 | 925 | 0.3 mi |
| 9 | 3809 Clovis Ct NW | $1295 | 3 | 1 | 1114 | 0.3 mi |
| 10 | 3667 Clovis Ct NW | $1485 | 3 | 1 | 1025 | 0.3 mi |
| 11 | 3680 Adkins Rd NW | $1275 | 3 | 1 | 1025 | 0.4 mi |
| 12 | 3645 Croft Pl NW | $1475 | 3 | 1 | 1157 | 0.4 mi |
| 13 | 3615 Adkins Rd NW | $1300 | 3 | 1 | 1000 | 0.5 mi |
| 14 | 842 Bonneville Ter NW | $1570 | 3 | 1 | 1100 | 0.7 mi |
| 15 | 3436 Adkins Rd NW | $1660 | 3 | 1 | 1200 | 0.7 mi |
| 16 | 861 Bonneville Ter NW | $1395 | 3 | 1 | 1000 | 0.7 mi |
| 17 | 876 Bolton Pl NW | $995 | 3 | 1 | 1095 | 1 mi |
| 18 | 885 Bolton Pl NW | $1600 | 3 | 1 | 1000 | 1 mi |
| 19 | 3584 Fairlane Dr NW | $1500 | 3 | 1 | 900 | 1.2 mi |
| 20 | 3566 Fairlane Dr NW | $1255 | 3 | 1 | 875 | 1.2 mi |
| 21 | 312 Fairburn Rd NW | $1375 | 3 | 1 | 1050 | 1.6 mi |
| 22 | 343 Fairburn Rd NW | $1295 | 3 | 1 | 975 | 1.6 mi |
| 23 | 3751 Clovis Ct NW | $1480 | 3 | 1.5 | 1000 | 0.1 mi |
| 24 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 1.9 mi |
| 25 | 3187 Kingston Rd NW | $2235 | 3 | 1 | 2434 | 1.8 mi |