Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $294k initial cash invested.
-13.89%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$6,620
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,620
Total Expenses
$10,022
Mortgage P&I
105%
$6,927
Property Taxes
13%
$884
Home Insurance
7%
$490
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3419B Amanda Ave, Nashville, TN 37215 | $7,700 | 4 | 4 | 3593 | 0.3 mi |
1400 Woodmont Blvd, Nashville, TN 37215 | $6,500 | 4 | 4 | 3222 | 0.3 mi |
1206A Clifton Ln, Nashville, TN 37215 | $6,500 | 4 | 3.5 | 3450 | 0.2 mi |
1489A Woodmont Blvd, Nashville, TN 37215 | $5,700 | 4 | 3.5 | 3350 | 0.2 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