• 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 -21.44% first-year return on $198k initial cash invested.

Cash On Cash
-21.44%
Cap Rate
2.1%
Rent
$3,390
Cashflow
-$3,530
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  $3,390
Total Expenses  $6,920
Mortgage P&I  148% $5,007
Property Taxes  30% $1,030
Home Insurance  0% $1
PManagement  10% $339
CapEx  5% $170
Vacancy  6% $203
Maintenance  5% $170
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections