Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.91% first-year return on $31,290 initial cash invested.
16.91%
Cash On Cash
10.39%
Cap Rate
1.71
DSCR
$1,930
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,489
Mortgage P&I
39%
$753
Property Taxes
9%
$183
Home Insurance
3%
$52
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1015 Margaret Pl NW, Atlanta, GA 30318 | $2,000 | 3 | 1 | 1050 | 0.4 mi |
2211 Baker Ter NW, Unit A, Atlanta, GA 30318 | $1,900 | 3 | 1 | 1070 | 1.1 mi |
491 Holly St NW, Atlanta, GA 30318 | $1,800 | 3 | 1 | 1020 | 0.8 mi |
747 Gary Rd NW, Atlanta, GA 30318 | $1,545 | 3 | 1 | 1194 | 1 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