REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1426 E Cedar Ln, Madison, TN 37115
$285,000 • 3 beds • 2 baths • 1100 sqft

This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $59,850 initial cash invested.

Cash On Cash
-7.66%
Cap Rate
5.2%
Rent
$1,995
Cashflow
-$382
Rent Confidence:  High
Annual
$23,940
Median
$1,950
Avg
$1,995
Samples
25
Financing
Purchase Price  $285k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $59,850
Downpayment  20% $57,000
Closing costs  1% $2,850
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,995
Total Expenses  $2,377
Mortgage P&I  76% $1,517
Property Taxes  5% $90
Home Insurance  5% $100
HOA  8% $150
PManagement  10% $200
CapEx  5% $100
Vacancy  6% $120
Maintenance  5% $100
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11426 E Cedar Ln$23003211860 mi
21409 Mohawk Trl$21853211101.3 mi
31405 Pellican Pt$19503211351.2 mi
41757 Merrit St$21003211211.5 mi
51757 Merrit St, # 37138$22953211211.5 mi
61433 Pellican Pt$18503211361.3 mi
71528 Mohawk Trl$17003210851.7 mi
82105 Candlebrook Ct$19953211790.9 mi
91436 Mohawk Trl$20453211431.5 mi
10504 Riverway Cove Ln$19203211571.4 mi
111400 Apache Ln$19203212600.3 mi
122129 Riverway Dr$22253211631.5 mi
131407 Apache Ln$20453212690.3 mi
14240 Warrior Rd$18953211212.1 mi
151008 Treasure Reef$17953212001.2 mi
161524 Ocoee Trl$23003210441.7 mi
171220 Berry St$18503210992.6 mi
181528 Mohawk Trl$17003211751.7 mi
191533 Mohawk Trl$19253211821.7 mi
201527 Ocoee Trl$19353211801.8 mi
211454 Ocoee Trl$18003212001.6 mi
222712 River Bend Dr$19953210742.5 mi
23323 Manzano Rd$16003210412.2 mi
242916 Steamboat Dr$25003211452.4 mi
252805 Steamboat Dr$20503211522.5 mi

Projections