Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 78.4% first-year return on $15,750 initial cash invested.
78.4%
Cash On Cash
23.94%
Cap Rate
4.05
DSCR
$1,970
Rent
$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$941
Mortgage P&I
19%
$369
Property Taxes
2%
$35
Home Insurance
1%
$26
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1245 Lynwyn Ln SE, Unit 1, Atlanta, GA 30316 | $1,375 | 2 | 1 | 0.6 mi | |
1390 Benteen Ave SE, Atlanta, GA 30315 | $1,500 | 2 | 1 | 836 | 0.5 mi |
1091 Napier St SE, Atlanta, GA 30316 | $1,775 | 2 | 1 | 891 | 0.3 mi |
966 Walker Ave SE, Atlanta, GA 30316 | $2,495 | 2 | 1 | 864 | 0.7 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