Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $399k initial cash invested.
-17.05%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$7,460
Rent
-$5,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,460
Total Expenses
$13,125
Mortgage P&I
126%
$9,396
Property Taxes
15%
$1,124
Home Insurance
9%
$665
HOA
0%
$0
Property Management
10%
$746
CapEx
5%
$373
Vacancy
6%
$448
Maintenance
5%
$373
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2003A Galbraith Dr, Nashville, TN 37215 | $8,995 | 4 | 5 | 3831 | 0.4 mi |
3916B Cross Creek Rd, Nashville, TN 37215 | $10,995 | 4 | 5 | 4509 | 0.9 mi |
1743 Glen Echo Rd, Nashville, TN 37215 | $6,800 | 4 | 5 | 4768 | 0.4 mi |
1734 Glen Echo Rd, Nashville, TN 37215 | $9,000 | 4 | 4.5 | 4034 | 0.4 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