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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1006 Old Hickory Blvd, Madison, TN 37115
$259,9002 beds • 1 baths • 816 sqft

This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $54,579 initial cash invested.

Cash On Cash
-10.99%
Cap Rate
4.38%
Rent
$1,311
Cashflow
-$500
Rent Confidence:  High
Annual
$15,732
Median
$1,200
Avg
$1,310
Samples
25
Financing

Purchase Price  $260k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $54,579
Downpayment  20% $51,980
Closing costs  1% $2,599
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,311
Total Expenses  $1,811
Mortgage P&I  105% $1,383
Property Taxes  7% $86
Home Insurance  0% $0
PManagement  10% $131
CapEx  5% $66
Vacancy  6% $79
Maintenance  5% $66
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12725 Huntmere Ln$1800218501.6 mi
2626 W Old Hickory Blvd, Unit A$1700218202.5 mi
31105D Westchester Dr$1195217150.8 mi
41105A Westchester Dr$1195217150.8 mi
51103B Westchester Dr$1195217150.8 mi
61904 Westchester Dr$1049217832.4 mi
73710 Brickmont Dr, Unit 3710$1525218002.9 mi
83708 Brickmont Dr, Unit 3710$1525218002.9 mi
93725 Village Trl$1125217692.7 mi
103509 Standing Stone Dr$1195217752.9 mi
11911 Trailwood Cir$1175217682.8 mi
123643 Village Trl, Unit A$1050217702.9 mi
133638 Village Trl$1530217683 mi
14102 Old Trail Ct$1300217683.1 mi
15111 Head Dr$1950217202.2 mi
16105 Old Trail Ct$1250217683.1 mi
173453 Brick Church Pike$1295217623.1 mi
183712 Brickmont Dr, Unit 3712BRICKMONTDR$1400217502.9 mi
193402 Moonlight Dr, Unit 3402MOONLIGHTDR$1400217503 mi
203523 Brick Church Pike$1495217202.5 mi
213504 Brookway Dr$120021.58482.3 mi
223604 Willow Creek Ct$104921.58402.4 mi
23Willow Creek Ct, Unit 3604$104921.58402.4 mi
243622 Willow Creek Ct$100021.58502.4 mi
253608 Willow Creek Ct$109521.58482.4 mi

Projections