Rental Property Investment Analysis
Investment metrics for 1913 Westminster Way, Atlanta, GA 30307
zillow
Single Family Residence
📍 1913 Westminster Way, Atlanta, GA 30307
$670,000
🛏 4 bed
🚿 2 bath
📐 1,991 sqft
74
/ 100
Deal Score
B
Strong Investment
Grade B · 74/100
Monthly Cash Flow
+$393
After all expenses
Cap Rate
6.93%
Strong yield
Monthly Rent
$5,355/mo
Estimated
Total Expenses
$4,962/mo
All-in monthly
Cash-on-Cash
3.06%
Low return
Annual Cash Flow
$4,720
Per year
Break-Even Analysis
Break-Even Rent
$4,962 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and direct access to expansive urban greenways drive strong rental demand among professionals seeking outdoor connectivity.
- ▸Well-preserved historic architecture and established residential character contribute to long-term property appreciation and consistent neighborhood stability for investors.
- ▸Proximity to major transit hubs and local commercial corridors provides significant commuter convenience for a diverse tenant base.
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (74/100). The 6.93% cap rate and strong positive monthly cash flow of +$393/mo indicate a reasonable return relative to risk.
Analysis Summary
This Single Family Residence at 1913 Westminster Way, Atlanta, GA 30307 is listed at $670,000 with 4 bed / 2 bath and 1,991 sq ft.
The estimated monthly rent is $5,355, generating a strong positive monthly cash flow of +$393 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.93% and the cash-on-cash return is 3.06%. This deal received a score of 74/100 (Grade B: Strong Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk