REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1728 17th Ave N #C, Nashville, TN 37208
$259,900 • 2 beds • 1 baths • 700 sqft

This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $54,579 initial cash invested.

Cash On Cash
-14.66%
Cap Rate
3.63%
Rent
$1,394
Cashflow
-$667
Rent Confidence:  High
Annual
$16,728
Median
$1,350
Avg
$1,396
Samples
25
Financing
Purchase Price  $260k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $54,579
Downpayment  $51,980
Closing costs  $2,599
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,394
Total Expenses  $2,061
Mortgage P&I  $1,383
Property Taxes  $224
Home Insurance  $91
PManagement  $139
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11726 22nd Ave N Unit A$1650217000.3 mi
21615 22nd Ave N, Apt A1$1350216900.4 mi
31607 16th Ave N Unit B$1300217080.5 mi
41607 B 16th Ave N$1300217080.5 mi
51731 Underwood St$975217000.6 mi
61728 17th Ave N Unit A$1350216690 mi
71619 12th Ave N Unit B$1295217200.5 mi
82404 Underwood St$1475217040.9 mi
91619 12th Ave N Unit D$1195217200.5 mi
101619 12th Ave N$1020217200.5 mi
111619 12th Ave N Unit A$1095217200.5 mi
121610 17th Ave N$1400217500.4 mi
131610 17th Ave N Unit A$1350217500.4 mi
141610 17th Ave N Unit B$1350217500.4 mi
151509C 21st Ave N$1650217500.6 mi
161740 22nd Ave N$1700217680.3 mi
171703 Underwood St, Unit A$1150216230.7 mi
181809 15th Ave N Unit B$1500216000.2 mi
191628 Arthur Ave$1695216000.7 mi
201605 16th Ave N$1950218500.5 mi
211724 17th Ave N$995210 mi
221734 16th Ave N$1495210.1 mi
231726 22nd Ave N Unit B$1740210.3 mi
241817 Knowles St$2000219000.8 mi
251615 17th Ave N$925210.4 mi