Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.7% first-year return on $31,500 initial cash invested.
15.7%
Cash On Cash
10.5%
Cap Rate
1.66
DSCR
$2,220
Rent
$412
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$1,808
Mortgage P&I
36%
$789
Property Taxes
18%
$390
Home Insurance
2%
$52
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1398 Woodland Ave SE, Atlanta, GA 30316 | $2,500 | 3 | 2 | 1369 | 0.6 mi |
2011 Lewis Rd SE, Atlanta, GA 30315 | $2,350 | 3 | 2 | 1323 | 0.7 mi |
1938 Akron Dr SE, Atlanta, GA 30315 | $1,550 | 3 | 2 | 1300 | 0.6 mi |
515 Federal Ter SE, Atlanta, GA 30315 | $2,880 | 3 | 2 | 1510 | 0.8 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