REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
884 McDaniel St SW, Atlanta, GA 30310
$129,900 • 3 beds • 1 baths • 1436 sqft

This property could be a profitable Long-Term investment with a projected 22.04% first-year return on $27,279 initial cash invested.

Cash On Cash
22.04%
Cap Rate
11.84%
Rent
$2,020
Cashflow
$501
Rent Confidence:  High
Annual
$24,240
Median
$1,900
Avg
$2,017
Samples
25
Financing
Purchase Price  $130k
Downpayment  20.0%
Interest Rate  6.8%
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  $2,020
Total Expenses  $1,519
Mortgage P&I  34% $680
Property Taxes  13% $268
Home Insurance  2% $46
PManagement  10% $202
CapEx  5% $101
Vacancy  6% $121
Maintenance  5% $101
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1706 Elbert St SW, Atlanta, GA 30310$25003115270.6 mi
2970 Sw Hubbard St, Unit 1, Atlanta, GA 30310$185031.513300.2 mi
3970 Hubbard St SW, Unit 1, Atlanta, GA 30310$185031.513300.2 mi
4825 Smith St SW, Atlanta, GA 30310$14003111630.1 mi
5348 Bass St SW, Atlanta, GA 30310$25003214160.3 mi
6733 Bonnie Brae Ave SW, Atlanta, GA 30310$20003214300.6 mi
7761 Welch St SW, Atlanta, GA 30310$20003214000.3 mi
8970 Hubbard St SW, Atlanta, GA 30310$200031.516800.2 mi
9870 Coleman St SW, Atlanta, GA 30310$1600310.1 mi
10904 Oakhill Ave SW, Atlanta, GA 30310$20953214880.4 mi
11677 Smith St SW, Atlanta, GA 30310$16453215300.4 mi
1250 Ormond St, Unit Main, Atlanta, GA 30315$35003215000.7 mi
13823 Humphries St SW, Atlanta, GA 30310$14953110400.3 mi
14898 Washington St SW, Atlanta, GA 30315$19003213580.6 mi
15817 Beryl St SW, Atlanta, GA 30310$21953213340.4 mi
16860 Metropolitan Pkwy SW, Atlanta, GA 30310$17503215600.4 mi
171049 Sims St SW, Atlanta, GA 30310$13503110320.3 mi
181175 Moton Ave SW, Atlanta, GA 30315$16003110560.6 mi
19520 Arthur St SW, Atlanta, GA 30310$26003215860.3 mi
20245 Doane St SW, Atlanta, GA 30315$20953110080.3 mi
21965 Welch St SW, Atlanta, GA 30310$165032.514400.3 mi
221074 Smith St SW, Atlanta, GA 30310$24003212990.4 mi
231081 Metropolitan Pkwy SW, Atlanta, GA 30310$28003213120.5 mi
24819 Humphries St SW, Atlanta, GA 30310$18503120800.3 mi
251006 Sims St SW, Atlanta, GA 30310$17953212400.3 mi

Projections