Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 188.11% first-year return on $21,000 initial cash invested.
188.11%
Cash On Cash
49.15%
Cap Rate
7.76
DSCR
$5,520
Rent
$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,520
Total Expenses
$2,228
Mortgage P&I
10%
$528
Property Taxes
4%
$230
Home Insurance
1%
$35
PManagement
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1944 North Ave Nw Unit A, Atlanta, GA 30318 | $2,099 | 4 | 3 | 0.4 mi | |
764 Matilda Pl NW, Atlanta, GA 30318 | $1,895 | 3 | 2 | 0.5 mi | |
2244 Gary Ct NW, Atlanta, GA 30318 | $2,100 | 3 | 2 | 0.6 mi | |
837 Center Hill Ave NW, Atlanta, GA 30318 | $2,450 | 3 | 2 | 0.7 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