Property Analysis for 966 Coleman St SW, Atlanta, GA 30310

Long-Term Rental Analysis

966 Coleman St SW, Atlanta, GA 30310

$85,000 • 3 beds • 1 baths • 852 sqft

This property could be a profitable Long-Term investment with a projected 54.66% first-year return on $17,850 initial cash invested.

Cash On Cash

54.66%

Cap Rate

19%

Rent

$1,746

Cashflow

$813

Rent Confidence: High

Annual

$20,952

Median

$1,650

Avg

$1,776

Samples

Financing

Purchase Price $85,000

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $17,850

Downpayment 20% $17,000

Closing costs 1% $850

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,746

Total Expenses $933

Mortgage P&I 26% $446

Property Taxes 0% $3

Home Insurance 2% $30

PManagement 10% $175

CapEx 5% $87

Vacancy 6% $105

Maintenance 5% $87

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1118 West Ave SW	$1450	3	1	880	0.9 mi
2	1118 W Avenue Ave SW	$1500	3	1	880	0.9 mi
3	1148 Mcdaniel St SW	$1650	3	1	899	0.6 mi
4	1049 Sims St SW	$1350	3	1	1032	0.3 mi
5	1157 Mayland Cir SW	$1390	3	1	1017	0.6 mi
6	823 Humphries St SW	$1550	3	1	1040	0.5 mi
7	1175 Moton Ave SW	$1600	3	1	1056	0.9 mi
8	382 Bass St SW	$1650	3	2	874	0.8 mi
9	1188 Sw Sims St	$1575	3	1		0.7 mi
10	825 Smith St SW	$1400	3	1	1163	0.5 mi
11	715 Windsor St SW	$3000	3	1	1200	0.9 mi
12	944 Hubbard St SW	$1499	3	2	1017	0.2 mi
13	953 Garibaldi St SW	$2300	3	2	1003	0.4 mi
14	1150 Windsor St SW	$1900	3	2	988	0.8 mi
15	1084 Welch St SW	$2000	3	2	1056	0.4 mi
16	994 Sims St SW	$1895	3	2	1080	0.1 mi
17	1015 Sims St SW	$2250	3	2	1100	0.2 mi
18	998 Sims St SW	$2150	3	2		0.1 mi
19	1167 Mayland Cir SW	$1450	2	1	819	0.7 mi
20	501 Dunbar St SW	$1550	3	2		0.6 mi
21	1087 Windsor St SW, Apt South	$2500	3	2		0.6 mi
22	995 Coleman St SW	$1800	3	2	1200	0.1 mi
23	1110 Ira St SW, Unit A	$1695	2	1	800	0.6 mi
24	1110 Ira St SW	$1695	2	1	800	0.6 mi
25	1110 Ira St SW, Unit B	$1600	2	1	800	0.6 mi

Projections