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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1291 Greenwich St SW, Atlanta, GA 30310
$150,0001 beds • 1 baths • 1105 sqft

This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $31,500 initial cash invested.

Cash On Cash
-6.9%
Cap Rate
5.43%
Rent
$1,240
Cashflow
-$181
Financing

Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,500
Downpayment  20% $30,000
Closing costs  1% $1,500
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,240
Total Expenses  $1,421
Mortgage P&I  64% $798
Property Taxes  20% $249
Home Insurance  4% $52
PManagement  10% $124
CapEx  5% $62
Vacancy  6% $74
Maintenance  5% $62
Other  0% $0
Google Maps with the subject property comparables is loading...