- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1006 Old Hickory Blvd, Madison, TN 37115
$259,900 • 2 beds • 1 baths • 816 sqft
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $54,579 initial cash invested.
Cash On Cash
-12.88%
Cap Rate
3.96%
Rent
$1,195
Signal: High
Cashflow
-$586
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,579
Downpayment $51,980
Closing costs $2,599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,195
Total Expenses $1,781
Mortgage P&I $1,383
Property Taxes $86
Home Insurance $0
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...