Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.79% first-year return on $35,700 initial cash invested.
6.79%
Cash On Cash
8.13%
Cap Rate
1.33
DSCR
$1,650
Rent
$202
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,448
Mortgage P&I
53%
$868
Property Taxes
6%
$92
Home Insurance
4%
$60
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
803 Bixler Ave, Madison, TN 37115 | $1,795 | 2 | 1 | 1048 | 1.1 mi |
907 Idlewild Dr, Madison, TN 37115 | $1,600 | 2 | 1 | 1020 | 0.6 mi |
301 Hickory St, Madison, TN 37115 | $1,550 | 2 | 1 | 963 | 0.2 mi |
224 Nesbitt Ln, Madison, TN 37115 | $1,600 | 2 | 1 | 1208 | 1.1 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