Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.56% first-year return on $36,540 initial cash invested.
22.56%
Cash On Cash
11.54%
Cap Rate
1.91
DSCR
$2,220
Rent
$687
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$1,533
Mortgage P&I
39%
$875
Property Taxes
1%
$20
Home Insurance
3%
$61
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1473 Beecher St SW, Atlanta, GA 30310 | $2,550 | 3 | 2 | 1547 | 0.3 mi |
1655 Altadena Pl SW, Atlanta, GA 30311 | $1,475 | 3 | 2 | 1570 | 0.1 mi |
1356 Lanvale Dr SW, Atlanta, GA 30310 | $1,999 | 3 | 2 | 1560 | 0.6 mi |
1325 Westboro Dr SW, Atlanta, GA 30310 | $2,050 | 3 | 2 | 1520 | 0.5 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