Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.67% first-year return on $30,450 initial cash invested.
13.67%
Cash On Cash
9.65%
Cap Rate
1.6
DSCR
$1,790
Rent
$347
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,443
Mortgage P&I
41%
$729
Property Taxes
11%
$197
Home Insurance
3%
$51
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1798 Giben Rd SW, Atlanta, GA 30315 | $2,000 | 3 | 2 | 875 | 0.8 mi |
384 Saint Johns Ave SW, Atlanta, GA 30315 | $1,735 | 3 | 2 | 936 | 0.3 mi |
2602 Macon Dr SW, Atlanta, GA 30315 | $2,100 | 3 | 2 | 875 | 1 mi |
2602 Macon Dr SE, Atlanta, GA 30315 | $1,900 | 3 | 2 | 875 | 1 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