REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
126 Beaver Creek Ln, Powell, TN 37849
$224,9903 beds • 2 baths • 1360 sqft

This property might be a fair Long-Term investment with a projected 6.1% first-year return on $47,248 initial cash invested.

Cash On Cash
6.1%
Cap Rate
8.22%
Rent
$2,100
Signal: Med.
Cashflow
$240
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  $2,100
Total Expenses  $1,860
Mortgage P&I  $1,197
Property Taxes  $38
Home Insurance  $79
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1114 Beaver Creek Ln$19953213000.1 mi
27401 Long Shot Ln$19503214830.6 mi
3403 Flat Ridge Way$200032.513550.7 mi
4721 Exodus Ln$22053213402.3 mi
5720 Bryant Ter$25003214282 mi
6720 Bryant Ter$25003214282 mi
77229 Sorrenta Rd$23203213402.6 mi
87247 Palermo Rd$23403214002.4 mi
91109 E Emory Rd$21003213962.5 mi
107819 Fersner Rd$19553213282.6 mi
11540 Cupola Way$18003211841.1 mi
12504 Oakcrest Rd$17953213843.2 mi
137265 Palermo Rd$22003214752.4 mi
146548 Greer Rd$16953212162 mi
15839 Jennifer Dr$18453212602.6 mi
167150 Allison Way$21953217000.8 mi
177276 Palermo Rd$22753215002.5 mi
187508 Holly Crest Ln$24003215082.5 mi
196919 St Croix Ln$25953216511.3 mi
206919 Saint Croix Ln$25953216511.3 mi
217320 Ashford Glen Dr$21003211521.8 mi
227215 Long Shot Ln$19503217920.4 mi
231138 Paradise Dr$18503214823 mi
246613 Hummer Ln NW$20503214793.1 mi
252025 Radiance Dr$8003214004.1 mi