• 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 -3.51% first-year return on $43,050 initial cash invested.

Cash On Cash
-3.51%
Cap Rate
6.1%
Rent
$1,541
Cashflow
-$126
Rent Confidence:  High
Annual
$18,492
Median
$1,500
Avg
$1,566
Samples
25
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  $1,541
Total Expenses  $1,667
Mortgage P&I  71% $1,091
Property Taxes  7% $104
Home Insurance  5% $72
PManagement  10% $154
CapEx  5% $77
Vacancy  6% $92
Maintenance  5% $77
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1909 Blue Ridge Dr$1050216600.7 mi
2909 Blue Ridge Dr, Unit B$1050216600.7 mi
3219 Lucile St$1995216231.1 mi
41127 N 5th St, Unit A$1495217001.1 mi
51808 Joy Cir$1550217480.2 mi
61438 Pennock Ave Unit A$1400217300.7 mi
71438 Pennock Ave # A$1500217300.7 mi
8203 Gatewood Ave Unit B$1400215600.9 mi
9520 Wesley Ave$1600217680.5 mi
10219 Queen Ave Unit A$1400217500.8 mi
11200 Prince Ave Unit A$1600217500.8 mi
12217B Queen Ave$1400217560.8 mi
131320 Pennock Ave$1595217501 mi
14312 Marshall St$2100217830.6 mi
15434 E Trinity Ln$1295218000.3 mi
16338 Edith Ave$1595217920.4 mi
17210C Duke St, Unit C$1395217800.8 mi
18210 Duke St, Unit B$1349217800.8 mi
19541 Wesley Ave, Unit Main$1750217850.7 mi
20810 Chickasaw Ave$1495218160.4 mi
21905 Blue Ridge Dr$1400218000.7 mi
22903 Crockett St$1800218160.8 mi
23407 Edwin St, Unit A$1950210.3 mi
241504 Jones Ave$1895218880.3 mi
25204 Prince Ave Unit A$2100210.8 mi

Projections