REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2338 Clarissa Dr NW, Atlanta, GA 30318
$175,000 • 3 beds • 1 baths • 864 sqft
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $36,750 initial cash invested.
Cash On Cash
-10.22%
Cap Rate
4.65%
Rent
$1,200
Signal: High
Cashflow
-$313
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,200
Total Expenses $1,513
Mortgage P&I $931
Property Taxes $209
Home Insurance $61
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...