REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -21.39% first-year return on $198k initial cash invested.

Cash On Cash
-21.39%
Cap Rate
2.11%
Rent
$3,400
Signal: Low
Cashflow
-$3,522
Financing

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

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

Total Income  $3,400
Total Expenses  $6,922
Mortgage P&I  $5,007
Property Taxes  $1,030
Home Insurance  $1
PManagement  $340
CapEx  $170
Vacancy  $204
Maintenance  $170
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11253 Francis St NW$43504334600 mi
21267 Francis St NW$470043.527000 mi
31248 Atlantic Dr NW$540043.536150.1 mi
41252 Atlantic Dr NW$525042.526500.1 mi
51247 Holly St NW, Unit B$50004485800.1 mi
61241 Atlantic Dr NW$30003312000.1 mi
7246 16th St NW, Unit 16$30003321460.1 mi
8221 16th St NW, Apt 4$32003316700.1 mi
9217 16th St NW$34003312700.1 mi
10217 16th St NW, Unit 9$28953312700.1 mi
11217 16th St NW, Apt 8$27503316700.1 mi
12270 17th St NW, Unit 4306$45003320270.2 mi
13217 16th St NW, Apt 6$29003312700.3 mi
14390 17th St NW, Unit 4064$24953315960.3 mi
15260 18th St NW, Unit 10206$43503320880.3 mi
16260 18th St NW$39003320880.4 mi
171220 Mecaslin St NW, Apt 3352$31263314820.4 mi
181220 Mecaslin St NW, Apt 1101$30763314820.4 mi
19294 16th St NW$260032.516500.1 mi
20362 16th St NW$350032.523000.2 mi
21213 16th St NW, Apt 9$284533.516700.2 mi
22217 Nw 16th St, Unit 2$450033.512700.1 mi
23217 16th St NW, Apt 2$450033.512700.1 mi
24217 16th St NW, Apt 1$350033.512700.2 mi
25213 16th St NW, Apt 6$264533.512700.2 mi