Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.73% first-year return on $20,790 initial cash invested.
29.73%
Cash On Cash
13.28%
Cap Rate
2.22
DSCR
$1,750
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,235
Mortgage P&I
28%
$493
Property Taxes
14%
$251
Home Insurance
2%
$35
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2973 1st Ave SW, Atlanta, GA 30315 | $1,395 | 2 | 2 | 956 | 0.5 mi |
547 Lake Dr, Hapeville, GA 30354 | $1,825 | 2 | 2 | 1048 | 0.7 mi |
511 Walnut St, Hapeville, GA 30354 | $1,850 | 2 | 1.5 | 1050 | 0.8 mi |
1222 E Forrest Ave, Atlanta, GA 30344 | $2,000 | 2 | 2 | 1160 | 1.1 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