Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.69% first-year return on $41,999 initial cash invested.
14.69%
Cash On Cash
9.81%
Cap Rate
1.62
DSCR
$2,240
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,999
Downpayment
20%
$39,999
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$1,726
Mortgage P&I
45%
$1,009
Property Taxes
3%
$65
Home Insurance
3%
$70
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
508 N Marthona Rd, Madison, TN 37115 | $2,700 | 3 | 2 | 1576 | 0.5 mi |
1512 Heritage View Blvd, Madison, TN 37115 | $1,970 | 3 | 2 | 1522 | 0.7 mi |
210 Garner Ave, Madison, TN 37115 | $1,995 | 3 | 2 | 1594 | 1.1 mi |
826 Neelys Chase Dr, Madison, TN 37115 | $2,250 | 3 | 2 | 1585 | 1.3 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