Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.58% first-year return on $36,225 initial cash invested.
18.58%
Cash On Cash
11.13%
Cap Rate
1.71
DSCR
$2,080
Rent
$561
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,519
Mortgage P&I
45%
$935
Property Taxes
2%
$42
Home Insurance
0%
$1
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
244 1st St SW, Atlanta, GA 30314 | $2,100 | 3 | 2 | 1018 | 0.2 mi |
1201 Westview Dr SW, Atlanta, GA 30310 | $2,095 | 3 | 2 | 1040 | 0.3 mi |
1113 Hunter Pl NW, Atlanta, GA 30314 | $2,500 | 3 | 2 | 1008 | 0.4 mi |
208 Stanhope Cir NW, Atlanta, GA 30314 | $1,650 | 3 | 2 | 1052 | 0.6 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