Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.26% first-year return on $27,279 initial cash invested.
22.26%
Cash On Cash
11.7%
Cap Rate
1.92
DSCR
$2,000
Rent
$506
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,494
Mortgage P&I
33%
$660
Property Taxes
13%
$268
Home Insurance
2%
$46
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
706 Elbert St SW, Atlanta, GA 30310 | $2,395 | 3 | 1 | 1527 | 0.6 mi |
950 Smith St SW, Atlanta, GA 30310 | $1,850 | 3 | 1 | 1301 | 0.1 mi |
970 Sw Hubbard St, Unit 1, Atlanta, GA 30310 | $1,695 | 3 | 1.5 | 1330 | 0.2 mi |
970 Hubbard St SW, Unit 1, Atlanta, GA 30310 | $1,850 | 3 | 1.5 | 1330 | 0.2 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