REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1622 12th Ave N, Nashville, TN 37208

3 beds • 1 baths • 1134 sqft

Email

This property might be a fair Long-Term investment with a projected 3.63% first-year return on $41,979 initial cash invested.

3.63%

Cash On Cash

7.71%

Cap Rate

1.21

DSCR

$1,870

Rent

$127

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$200k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$41,979

Downpayment

20%

$39,980

Closing costs

1%

$1,999

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,870

Total Expenses

$1,743

Mortgage P&I

57%

$1,064

Property Taxes

7%

$122

Home Insurance

4%

$70

PManagement

10%

$187

CapEx

5%

$94

Vacancy

6%

$112

Maintenance

5%

$94

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis