Sample Report Property information may be sourced from public records. Financial assumptions, projections, and returns are illustrative and may be fictional or modified. They do not represent actual property performance or investment results.
Buy & Hold Analysis Report
·
Generated Sep 6, 2026
Buy & Hold
Ready · Below your targets
Base Case
2762 Gresham Rd SE, Atlanta, GA 30316
A single family rental at 2762 Gresham Rd SE, Atlanta, GA 30316 — acquire at $232,500 with $89,100 invested, renting for $2,250 per month.
2762 Gresham Rd SE, Atlanta, GA 30316
·
Base Case
01 Property Snapshot
Subject property facts from public records| Address | 2762 Gresham Rd SE, Atlanta, GA 30316 |
| Current Owner | — |
| Date Purchased | 2020-09-02 |
| Beds / Baths | 3 bd / 2 ba |
| Building SqFt | 1,484 |
| Year Built | 1954 |
| Est. Value | $317,000 |
02 Deal Summary
Key metrics & verdict at a glanceMonthly Cash Flow
$172
After expenses and debt service
Cash-on-Cash
2.32%
On $89,100 invested
Cap Rate
8.19%
NOI over purchase price
DSCR
1.40
Above 1.0x coverage
The property produces $19,040 of NOI on $26,190 of effective gross income. After $13,572 of annual debt service, cash flow is $172 per month. Break-even rent is $2,011 per month. Note: This is your analysis to judge — not an investment recommendation.
03 Purchase & Financing
Acquisition basis and loan terms| Purchase Price | $232,500 |
| Down Payment | $58,125 |
| Closing Costs | $6,975 |
| Rehab Cost | $24,000 |
| Loan Amount | $174,375 |
| Interest Rate | 6.75% |
| Amortization | 30 years |
04 Rental Income
Revenue assumptions| Gross Monthly Rent | $2,250 |
| Other Monthly Income | $45 |
| Vacancy Rate | 5.00% |
| Gross Potential Rent (annual) | $27,000 |
| Effective Gross Income (annual) | $26,190 |
05 Operating Expenses
Annual operating cost assumptions| Property Taxes | $2,900 |
| Insurance | $1,650 |
| Utilities | $0 |
| HOA Fees | $0 |
| Maintenance | $2,000 |
| Other Expenses | $600 |
| Property Management (8.00% of EGI) | $2,095 |
| CapEx Reserve (5.00% of EGI) | $1,310 |
| Total Operating Expenses | $7,150 |
06 Debt Service
The mortgage| Monthly Mortgage Payment | $1,131 |
| Annual Debt Service | $13,572 |
07 Return Summary
What the rental produces| Net Operating Income (NOI) | $19,040 |
| Annual Cash Flow | $2,063 |
| Monthly Cash Flow | $172 |
| Total Cash Invested | $89,100 |
| Cash-on-Cash Return | 2.32% |
| Cap Rate | 8.19% |
| DSCR | 1.40 |
| Break-even Rent | $2,011 / month |
| Gross Rent Multiplier | 8.61 |