Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.1% first-year return on $35,700 initial cash invested.
4.1%
Cash On Cash
7.81%
Cap Rate
$1,480
Rent
$122
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,480
Total Expenses
$1,358
Mortgage P&I
61%
$910
Property Taxes
0%
$3
Home Insurance
4%
$60
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1825 Oakmont Dr NW, Atlanta, GA 30314 | $1,169 | 2 | 1 | 839 | 0.7 mi |
1854 Oakmont Dr NW, Atlanta, GA 30314 | $1,425 | 2 | 1 | 839 | 0.7 mi |
377 Westchester Building Blvd NW, # I7, Atlanta, GA 30314 | $1,550 | 2 | 1 | 750 | 0.4 mi |
549 Marktwo Pl NW, Atlanta, GA 30318 | $1,295 | 2 | 1 | 728 | 0.1 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