REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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...
#Comparable PropertyRentBedsBathsSQFTDistance
12725 Huntmere Ln$1800218501.6 mi
21105A Westchester Dr$1195217150.8 mi
31103B Westchester Dr$1195217150.8 mi
41105D Westchester Dr$1195217150.8 mi
51103A Westchester Dr$1195217150.8 mi
61202A Bell Grimes Ln$1195217000.7 mi
73632 Willow Creek Ct$1195217832.3 mi
83634 Willow Creek Ct$1195217832.3 mi
91904 Westchester Dr$1049217832.4 mi
103710 Brickmont Dr, Unit 3710$1525218002.9 mi
113708 Brickmont Dr, Unit 3710$1525218002.9 mi
123725 Village Trl$1150217692.7 mi
133509 Standing Stone Dr$1195217752.9 mi
143723 Village Trl$1095217692.7 mi
15911 Trailwood Cir$1175217682.8 mi
163728 Village Trl, Unit 3730$1250217682.8 mi
173643 Village Trl, Unit A$1095217702.9 mi
183638 Village Trl$1530217683 mi
19111 Head Dr$1950217202.2 mi
20105 Old Trail Ct$1250217683.1 mi
213711 Village Trl$1410217502.8 mi
223712 Brickmont Dr, Unit 3712BRICKMONTDR$1400217502.9 mi
233402 Moonlight Dr, Unit 3402MOONLIGHTDR$1400217503 mi
243604 Willow Creek Ct$104921.58402.4 mi
25Willow Creek Ct, Unit 3604$104921.58402.4 mi