REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
126 Beaver Creek Ln, Powell, TN 37849
$224,990 • 3 beds • 2 baths • 1360 sqft

This property might be a fair Long-Term investment with a projected 7.16% first-year return on $47,248 initial cash invested.

Cash On Cash
7.16%
Cap Rate
8.46%
Rent
$2,157
Cashflow
$282
Rent Confidence:  High
Annual
$25,884
Median
$2,150
Avg
$2,158
Samples
25
Financing
Purchase Price  $225k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $47,248
Downpayment  $44,998
Closing costs  $2,250
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,157
Total Expenses  $1,875
Mortgage P&I  $1,197
Property Taxes  $38
Home Insurance  $79
PManagement  $216
CapEx  $108
Vacancy  $129
Maintenance  $108
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1114 Beaver Creek Ln$19953213000.1 mi
26989 Saint Croix Ln$21653213561.3 mi
36989 St Croix Ln$21653213561.3 mi
47401 Long Shot Ln$19503214830.6 mi
5403 Flat Ridge Way$200032.513550.7 mi
6721 Exodus Ln$22053213402.3 mi
7720 Bryant Ter$25003214282 mi
8720 Bryant Ter$25003214282 mi
96830 Ward Rd$21003212001 mi
107247 Palermo Rd$23253214002.4 mi
117229 Sorrenta Rd$23203213402.6 mi
127819 Fersner Rd$18953213282.6 mi
131109 E Emory Rd$21003213962.5 mi
14540 Cupola Way$18003211841.1 mi
15504 Oakcrest Rd$17953213843.2 mi
167265 Palermo Rd$22003214752.4 mi
176548 Greer Rd$16503212162 mi
188008 Verona Ln$21903213863.6 mi
197205 Long Shot Ln$21253217620.4 mi
207276 Palermo Rd$21253215002.5 mi
217508 Holly Crest Ln$24003215082.5 mi
226919 St Croix Ln$25953216511.3 mi
236919 Saint Croix Ln$25953216511.3 mi
247215 Long Shot Ln$21503217920.4 mi
257320 Ashford Glen Dr$21003211521.8 mi