REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
774 Alfred Rd NW, Atlanta, GA 30331
$139,9003 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 PropertyRentBedsBathsSQFTDistance
1828 Alfred Rd NW$1555318000.1 mi
23774 Clovis Ct NW$15503110000.2 mi
3836 Amber Pl NW$1275318430.2 mi
43791 Clovis Ct NW, Unit 1$14903110000.3 mi
53791 Clovis Ct NW$14903110000.3 mi
63777 Crosby Dr NW$12003110250.3 mi
73815 Clovis Ct NW$18903116000.3 mi
83687 Saturn Dr NW$1170319250.3 mi
93809 Clovis Ct NW$12953111140.3 mi
103667 Clovis Ct NW$14853110250.3 mi
113680 Adkins Rd NW$12753110250.4 mi
123645 Croft Pl NW$14753111570.4 mi
133615 Adkins Rd NW$13003110000.5 mi
14842 Bonneville Ter NW$15703111000.7 mi
153436 Adkins Rd NW$16603112000.7 mi
16861 Bonneville Ter NW$13953110000.7 mi
17876 Bolton Pl NW$9953110951 mi
18885 Bolton Pl NW$16003110001 mi
193584 Fairlane Dr NW$1500319001.2 mi
203566 Fairlane Dr NW$1255318751.2 mi
21312 Fairburn Rd NW$13753110501.6 mi
22343 Fairburn Rd NW$1295319751.6 mi
233751 Clovis Ct NW$148031.510000.1 mi
243456 Thompson Dr NW, Unit A$1400319751.9 mi
253187 Kingston Rd NW$22353124341.8 mi