Property Analysis for 1253 Francis St NW, Atlanta, GA 30318

Long-Term Rental Analysis

1253 Francis St NW, Atlanta, GA 30318

$940,700 • 4 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

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 Property	Rent	Beds	Baths	SQFT	Distance
1	1253 Francis St NW	$3400	4	3	3460	0 mi
2	1267 Francis St NW	$4700	4	3.5	2700	0 mi
3	1248 Atlantic Dr NW	$5400	4	3.5	3615	0.1 mi
4	1247 Holly St NW, Unit B	$5000	4	4	8580	0.1 mi
5	232 16th St NW	$4000	4	4	2535	0.2 mi
6	217 16th St NW, Unit 9	$2745	3	3	1270	0.1 mi
7	217 16th St NW	$3400	3	3	1270	0.1 mi
8	221 16th St NW, Apt 4	$3200	3	3	1670	0.1 mi
9	246 16th St NW, Unit 16	$3000	3	3	2146	0.1 mi
10	217 16th St NW, Apt 8	$2750	3	3	1670	0.1 mi
11	270 17th St NW, Unit 4304	$4500	3	3	1944	0.2 mi
12	270 17th St NW, Unit 4306	$4500	3	3	2027	0.2 mi
13	1185 Barnes St NW, Unit 1	$5500	4	5	3459	0.3 mi
14	217 16th St NW, Apt 9	$2745	3	3	1270	0.3 mi
15	217 16th St NW, Apt 6	$2900	3	3	1270	0.3 mi
16	390 17th St NW, Unit 4064	$2495	3	3	1596	0.3 mi
17	260 18th St NW, Unit 10206	$4350	3	3	2088	0.3 mi
18	260 18th St NW	$3900	3	3	2088	0.4 mi
19	1220 Mecaslin St NW, Apt 3352	$3126	3	3	1482	0.4 mi
20	1220 Mecaslin St NW, Apt 1101	$3076	3	3	1482	0.4 mi
21	1241 Atlantic Dr NW	$2600	3	2.5	1200	0.1 mi
22	294 16th St NW	$2600	3	2.5	1650	0.1 mi
23	362 16th St NW	$3500	3	2.5	2300	0.2 mi
24	213 16th St NW, Apt 9	$2845	3	3.5	1670	0.2 mi
25	217 16th St NW, Apt 2	$4500	3	3.5	1270	0.1 mi

Projections