Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $53,529 initial cash invested.
-4.71%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$1,760
Rent
-$210
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,970
Mortgage P&I
74%
$1,301
Property Taxes
7%
$122
Home Insurance
5%
$89
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2921 Twin Lawn Dr, Nashville, TN 37214 | $2,100 | 2 | 1 | 1000 | 0.9 mi |
3124 Cloverwood Dr, Nashville, TN 37214 | $1,550 | 2 | 1 | 1144 | 0.9 mi |
414 Munn Rd, Nashville, TN 37214 | $1,650 | 2 | 1 | 1100 | 2 mi |
565 Lockwood Ct, Unit 1, Nashville, TN 37214 | $1,800 | 2 | 1 | 975 | 1.6 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