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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
108 Nelson Ct W, Madison, TN 37115
$259,9002 beds • 2 baths • 1140 sqft

This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $54,579 initial cash invested.

Cash On Cash
-7.7%
Cap Rate
5.15%
Rent
$1,650
Cashflow
-$350
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  $1,650
Total Expenses  $2,000
Mortgage P&I  84% $1,383
Property Taxes  6% $98
Home Insurance  6% $91
PManagement  10% $165
CapEx  5% $82
Vacancy  6% $99
Maintenance  5% $82
Other  0% $0
Google Maps with the subject property comparables is loading...