Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.06% first-year return on $35,700 initial cash invested.
11.06%
Cash On Cash
9.24%
Cap Rate
1.47
DSCR
$1,830
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,501
Mortgage P&I
49%
$888
Property Taxes
4%
$76
Home Insurance
3%
$60
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3188 Delmar Ln NW, Atlanta, GA 30311 | $2,400 | 3 | 2 | 1124 | 0.1 mi |
3028 Tribble Ln NW, Atlanta, GA 30311 | $2,000 | 3 | 2 | 2000 | 0.3 mi |
3033 Nw Tribble Ln, Atlanta, GA 30311 | $1,650 | 3 | 2 | 1832 | 0.4 mi |
3363 Delmar Ln NW, Atlanta, GA 30331 | $1,700 | 3 | 2 | 1200 | 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