Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $329k initial cash invested.
-21.67%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,660
Rent
-$5,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$10,598
Mortgage P&I
165%
$7,712
Property Taxes
20%
$926
Home Insurance
12%
$548
HOA
4%
$200
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
704 Timber Ln, Nashville, TN 37215 | $6,900 | 3 | 2.5 | 2800 | 1.3 mi |
208 Stokesboro Ct, Nashville, TN 37215 | $4,195 | 3 | 3 | 3071 | 1.6 mi |
60 Ravenwood Hills Cir, Nashville, TN 37215 | $3,450 | 3 | 2.5 | 2727 | 1.1 mi |
2918 Woodlawn Dr, Nashville, TN 37215 | $4,300 | 3 | 2.5 | 2912 | 1.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality