REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2017 26th Ave N, Nashville, TN 37208
$265,0003 beds • 1 baths • 828 sqft

This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $55,650 initial cash invested.

Cash On Cash
-4.51%
Cap Rate
5.87%
Rent
$1,895
Signal: Low
Cashflow
-$209
Financing

Purchase Price  $265k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $55,650
Downpayment  $53,000
Closing costs  $2,650
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,895
Total Expenses  $2,104
Mortgage P&I  $1,410
Property Taxes  $107
Home Insurance  $93
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12505 Jenkins St$2000318750.4 mi
22515 Jenkins St$1950319000.3 mi
31732 Nubell St$1395319000.7 mi
42417 14th Ave N$1995319011.1 mi
51731 Saint Louis St$1595319540.6 mi
62413 14th Ave N$1500319661.1 mi
73241 Briarwick Dr$1895319861.5 mi
81715 Cass St, Unit A$13953111360.5 mi
92403 Hammond Dr$14003111001.4 mi
102013 24th Ave N$15993112940.3 mi
111610 23rd Ave N$175031.510801.1 mi
121906 Salem Mason Dr$20003210500.2 mi
131006 Looby Cir$1697329931.2 mi
141737 24th Ave N Unit A$22503210500.7 mi
151814 15th Ave N$19003210241 mi
161900 Salem Mason Dr$1595218750.2 mi
172703O Neal Dr$1995217770.2 mi
181719 Mckinney Ave Unit B$1250218680.6 mi
192132 12th Ave N$22003210621 mi
201725 24th Ave N$23753210920.7 mi
211810 28th Ave N$21003211480.4 mi
221732 21st Ave N$16503211031 mi
231605 16th Ave N$1950218501.5 mi
241740 22nd Ave N$1700217680.9 mi
251626 14th Ave N$19503211001.5 mi