Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.34% first-year return on $46,200 initial cash invested.
4.34%
Cash On Cash
7.55%
Cap Rate
1.23
DSCR
$1,900
Rent
$167
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,733
Mortgage P&I
59%
$1,123
Property Taxes
2%
$39
Home Insurance
4%
$77
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2018 Valley Dr, Goodlettsville, TN 37072 | $1,745 | 2 | 2 | 1569 | 1.3 mi |
109 Obryan St, Goodlettsville, TN 37072 | $1,600 | 2 | 1 | 1250 | 1.8 mi |
6350 Lickton Pike, Goodlettsville, TN 37072 | $2,049 | 3 | 1.5 | 1888 | 2.1 mi |
7809 Melton Rd, Unit Copy, White House, TN 37188 | $1,795 | 2 | 1 | 1382 | 6.1 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