Rental Property Investment Analysis
Investment metrics for 2602 Lakeridge Cir NW, Rome, GA 30165
zillow
Single Family Residence
📍 2602 Lakeridge Cir NW, Rome, GA 30165
$225,000
🛏 3 bed
🚿 1 bath
📐 1,082 sqft
30
/ 100
Deal Score
F
High Risk Investment
Grade F · 30/100
Monthly Cash Flow
$-78
After all expenses
Cap Rate
5.81%
Below 6% threshold
Monthly Rent
$1,462/mo
Estimated
Total Expenses
$1,540/mo
All-in monthly
Cash-on-Cash
-1.80%
Low return
Annual Cash Flow
$-933
Per year
Break-Even Analysis
Break-Even Rent
$1,540 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Centrally located neighborhoods benefit from proximity to major academic and medical employment hubs that sustain consistent rental demand.
- ▸The area features a blend of historic charm and suburban accessibility that attracts long-term residents seeking community stability.
- ▸Expansive riverfront green spaces and recreational trails offer lifestyle advantages that appeal to active tenants and local families.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (30/100) with a negative cash flow of $-78/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 2602 Lakeridge Cir NW, Rome, GA 30165 is listed at $225,000 with 3 bed / 1 bath and 1,082 sq ft.
The estimated monthly rent is $1,462, generating a negative monthly cash flow of $-78 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.81% and the cash-on-cash return is -1.80%. This deal received a score of 30/100 (Grade F: High Risk 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