Rental Property Investment Analysis
Investment metrics for 3981 Rutgers Dr SW, Atlanta, GA 30331
zillow
Single Family Residence
📍 3981 Rutgers Dr SW, Atlanta, GA 30331
$289,900
🛏 4 bed
🚿 2 bath
📐 1,792 sqft
67
/ 100
Deal Score
C
Acceptable Investment
Grade C · 67/100
Monthly Cash Flow
+$188
After all expenses
Cap Rate
7.01%
Strong yield
Monthly Rent
$2,314/mo
Estimated
Total Expenses
$2,126/mo
All-in monthly
Cash-on-Cash
3.39%
Low return
Annual Cash Flow
$2,260
Per year
Break-Even Analysis
Break-Even Rent
$2,126 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Easy access to major interstate highways facilitates efficient commuting for professionals working in the city center or airport.
- ▸Abundant suburban residential space and proximity to regional outdoor recreation areas cater to families seeking long-term leasing stability.
- ▸Strategic placement near expanding logistics and distribution hubs continues to drive consistent rental demand from the local workforce.
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (67/100). The modest positive monthly cash flow of +$188/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Single Family Residence at 3981 Rutgers Dr SW, Atlanta, GA 30331 is listed at $289,900 with 4 bed / 2 bath and 1,792 sq ft.
The estimated monthly rent is $2,314, generating a modest positive monthly cash flow of +$188 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.01% and the cash-on-cash return is 3.39%. This deal received a score of 67/100 (Grade C: Acceptable 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