Unlock all features! Tap here to upgrade
2197 Nolensville Pike APT 316, Nashville, TN 37211
1 beds • 1 baths • 675 sqft
$249,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.93% first-year return on $52,479 initial cash invested.
-10.93%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$1,550
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$2,028
Mortgage P&I
80%
$1,244
Property Taxes
8%
$128
Home Insurance
6%
$88
HOA
11%
$164
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2197 Nolensville Pike, Apt 223, Nashville, TN 37211 | $1,575 | 1 | 1 | 675 | 0 mi |
318 Peachtree St, Unit A, Nashville, TN 37210 | $1,295 | 1 | 1 | 700 | 0.6 mi |
2611 Westwood Dr, Berry Hill, TN 37204 | $995 | 1 | 1 | 650 | 1.2 mi |
318 Peachtree St, Unit B, Nashville, TN 37210 | $1,395 | 1 | 1 | 750 | 0.6 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