Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.42% first-year return on $26,229 initial cash invested.
9.42%
Cash On Cash
8.7%
Cap Rate
1.44
DSCR
$1,450
Rent
$206
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,244
Mortgage P&I
43%
$628
Property Taxes
14%
$196
Home Insurance
3%
$44
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
906 Mercury Dr NW, Atlanta, GA 30331 | $1,335 | 3 | 1 | 925 | 0.1 mi |
829 Sandy Creek Dr NW, Atlanta, GA 30331 | $1,395 | 3 | 1 | 1000 | 0.3 mi |
3774 Clovis Ct NW, Atlanta, GA 30331 | $1,400 | 3 | 1 | 1000 | 0.3 mi |
3731 Adkins Rd NW, Atlanta, GA 30331 | $1,495 | 3 | 1 | 1000 | 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