Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.78% first-year return on $33,180 initial cash invested.
13.78%
Cash On Cash
9.69%
Cap Rate
1.61
DSCR
$2,040
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,659
Mortgage P&I
39%
$793
Property Taxes
14%
$281
Home Insurance
3%
$55
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
944 Hubbard St SW, Atlanta, GA 30310 | $1,349 | 3 | 2 | 1017 | 0.2 mi |
953 Garibaldi St SW, Atlanta, GA 30310 | $2,250 | 3 | 2 | 1003 | 0.1 mi |
1036 Coleman St SW, Atlanta, GA 30310 | $2,100 | 3 | 2 | 1034 | 0.2 mi |
1087 Hobson St SW, Atlanta, GA 30310 | $1,850 | 3 | 2 | 960 | 0.4 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