Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.87% first-year return on $55,650 initial cash invested.
-4.87%
Cash On Cash
5.86%
Cap Rate
$1,920
Rent
-$226
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,146
Mortgage P&I
74%
$1,425
Property Taxes
7%
$129
Home Insurance
5%
$93
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1731 Saint Louis St, Nashville, TN 37208 | $1,595 | 3 | 1 | 954 | 0.2 mi |
2708 Jenkins St, Nashville, TN 37208 | $2,000 | 3 | 1 | 1054 | 0.5 mi |
2503 Meharry Blvd, Nashville, TN 37208 | $1,750 | 3 | 1 | 1052 | 0.8 mi |
2302 Osage St, Nashville, TN 37208 | $2,000 | 3 | 1 | 916 | 0.1 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