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
- ▸Convenient access to major regional thoroughfares provides efficient connectivity to downtown employment hubs and professional commercial centers.
- ▸The area features a suburban character with significant green space proximity that appeals to value-conscious long-term residential renters.
- ▸Expansion of local retail and service infrastructure continues to support the growing residential stability of this southwestern district.
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