Rental Property Investment Analysis
Investment metrics for 750 Matilda Pl NW, Atlanta, GA 30318
zillow
Single Family Residence
📍 750 Matilda Pl NW, Atlanta, GA 30318
$115,000
🛏 3 bed
🚿 2 bath
📐 1,500 sqft
13
/ 100
Deal Score
F
High Risk Investment
Grade F · 13/100
Monthly Cash Flow
$-147
After all expenses
Cap Rate
4.69%
Below 6% threshold
Monthly Rent
$825/mo
Estimated
Total Expenses
$972/mo
All-in monthly
Cash-on-Cash
-6.66%
Low return
Annual Cash Flow
$-1,762
Per year
Break-Even Analysis
Break-Even Rent
$972 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major higher education institutions and tech hubs drives consistent rental demand from students and young professionals.
- ▸The area features a blend of industrial revitalization and residential growth that appeals to tenants seeking urban character.
- ▸Efficient access to arterial roadways facilitates commuting throughout the metro region while supporting local walkability and retail access.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (13/100) with a negative cash flow of $-147/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 750 Matilda Pl NW, Atlanta, GA 30318 is listed at $115,000 with 3 bed / 2 bath and 1,500 sq ft.
The estimated monthly rent is $825, generating a negative monthly cash flow of $-147 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.69% and the cash-on-cash return is -6.66%. This deal received a score of 13/100 (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