• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1526 Jones Ave, Nashville, TN 37207
$205,0002 beds • 1 baths • 640 sqft

This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $43,050 initial cash invested.

Cash On Cash
-3.37%
Cap Rate
6.13%
Rent
$1,550
Cashflow
-$121
Financing

Purchase Price  $205k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $43,050
Downpayment  20% $41,000
Closing costs  1% $2,050
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,550
Total Expenses  $1,671
Mortgage P&I  70% $1,091
Property Taxes  7% $104
Home Insurance  5% $72
PManagement  10% $155
CapEx  5% $78
Vacancy  6% $93
Maintenance  5% $78
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections