Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.49% first-year return on $26,250 initial cash invested.
6.49%
Cash On Cash
8.48%
Cap Rate
$1,440
Rent
$142
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,298
Mortgage P&I
46%
$669
Property Taxes
15%
$211
Home Insurance
3%
$44
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4155 Welcome All Ter, Unit 1, College Park, GA 30349 | $1,200 | 1 | 1 | 200 | 1.3 mi |
4855 Canyon Lake Dr, Unit 4855B, Atlanta, GA 30349 | $1,500 | 1 | 1 | 0.7 mi | |
4155 Central Park Pl, Ste 1, Atlanta, GA 30349 | $1,200 | 1 | 1 | 0.8 mi | |
4465 Granada Dr, Unit 3, Atlanta, GA 30349 | $1,500 | 1 | 1 | 1.2 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