• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1253 Francis St NW, Atlanta, GA 30318
$940,7004 beds • 3 baths • 0 sqft

This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $198k initial cash invested.

Cash On Cash
-20.26%
Cap Rate
2.37%
Rent
$3,653
Cashflow
-$3,335
Rent Confidence:  High
Annual
$43,836
Median
$3,400
Avg
$3,629
Samples
25
Financing

Purchase Price  $941k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $198k
Downpayment  20% $188k
Closing costs  1% $9,407
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $3,653
Total Expenses  $6,988
Mortgage P&I  137% $5,007
Property Taxes  28% $1,030
Home Insurance  0% $1
PManagement  10% $365
CapEx  5% $183
Vacancy  6% $219
Maintenance  5% $183
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11253 Francis St NW$34004334600 mi
21267 Francis St NW$470043.527000 mi
31248 Atlantic Dr NW$540043.536150.1 mi
41247 Holly St NW, Unit B$50004485800.1 mi
5232 16th St NW$40004425350.2 mi
6217 16th St NW, Unit 9$27453312700.1 mi
7217 16th St NW$34003312700.1 mi
8221 16th St NW, Apt 4$32003316700.1 mi
9246 16th St NW, Unit 16$30003321460.1 mi
10217 16th St NW, Apt 8$27503316700.1 mi
11270 17th St NW, Unit 4304$45003319440.2 mi
12270 17th St NW, Unit 4306$45003320270.2 mi
131185 Barnes St NW, Unit 1$55004534590.3 mi
14217 16th St NW, Apt 9$27453312700.3 mi
15217 16th St NW, Apt 6$29003312700.3 mi
16390 17th St NW, Unit 4064$24953315960.3 mi
17260 18th St NW, Unit 10206$43503320880.3 mi
18260 18th St NW$39003320880.4 mi
191220 Mecaslin St NW, Apt 3352$31263314820.4 mi
201220 Mecaslin St NW, Apt 1101$30763314820.4 mi
211241 Atlantic Dr NW$260032.512000.1 mi
22294 16th St NW$260032.516500.1 mi
23362 16th St NW$350032.523000.2 mi
24213 16th St NW, Apt 9$284533.516700.2 mi
25217 16th St NW, Apt 2$450033.512700.1 mi

Projections