Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $44,100 initial cash invested.
-7.7%
Cash On Cash
5.22%
Cap Rate
0.83
DSCR
$1,860
Rent
-$283
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,143
Mortgage P&I
59%
$1,103
Property Taxes
6%
$116
Home Insurance
4%
$74
HOA
20%
$366
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6820 Highway, 70 S Apt 402, Nashville, TN 37221 | $1,295 | 2 | 2 | 1148 | 0.9 mi |
341 Westfield Dr, Nashville, TN 37221 | $1,700 | 2 | 2 | 1162 | 1.6 mi |
214 Old Hickory Blvd, Apt 171, Nashville, TN 37221 | $1,500 | 2 | 1.5 | 1147 | 0.4 mi |
117 Hicks Rd, Nashville, TN 37221 | $1,699 | 2 | 2 | 1056 | 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