Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.69% first-year return on $55,650 initial cash invested.
0.69%
Cash On Cash
7.03%
Cap Rate
$2,250
Rent
$32
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
7.0%
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
$2,250
Total Expenses
$2,218
Mortgage P&I
63%
$1,409
Property Taxes
6%
$132
Home Insurance
4%
$93
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
253 Barker Rd, Nashville, TN 37214 | $1,950 | 3 | 1 | 1650 | 2 mi |
910 Rexdale Dr, Nashville, TN 37217 | $2,050 | 3 | 1 | 2050 | 0.6 mi |
276 Clovernook Dr, Nashville, TN 37210 | $2,700 | 3 | 1.5 | 1752 | 1.4 mi |
244 Riverside Dr, Nashville, TN 37206 | $2,700 | 3 | 1 | 1600 | 2.6 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