Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.17% first-year return on $41,979 initial cash invested.
6.17%
Cash On Cash
8.38%
Cap Rate
$2,100
Rent
$216
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,100
Total Expenses
$1,884
Mortgage P&I
51%
$1,075
Property Taxes
8%
$178
Home Insurance
3%
$70
HOA
1%
$15
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1005 Oak Ridge Ct, Antioch, TN 37013 | $1,995 | 3 | 2.5 | 1767 | 0.4 mi |
269 Took Dr, Antioch, TN 37013 | $2,265 | 3 | 2.5 | 1800 | 0.3 mi |
3121 Kinwood Dr, Antioch, TN 37013 | $2,400 | 3 | 3 | 1612 | 1.7 mi |
1428 Calais Ct, Antioch, TN 37013 | $1,975 | 3 | 3 | 1626 | 1.7 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