Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.85% first-year return on $31,500 initial cash invested.
23.85%
Cash On Cash
11.54%
Cap Rate
2.01
DSCR
$1,940
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,314
Mortgage P&I
37%
$719
Property Taxes
2%
$39
Home Insurance
3%
$52
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
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 |
118 Bellar Dr, Goodlettsville, TN 37072 | $1,500 | 2 | 1 | 1020 | 2.5 mi |
1386 Louisville Hwy, Unit A, Goodlettsville, TN 37072 | $1,500 | 2 | 2 | 1450 | 3.6 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