REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
220 Old Tusculum Rd, Antioch, TN 37013
$270,0004 beds • 2 baths • 1550 sqft

This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $56,700 initial cash invested.

Cash On Cash
-3.94%
Cap Rate
6.02%
Rent
$2,070
Signal: Med.
Cashflow
-$186
Financing

Purchase Price  $270k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $56,700
Downpayment  $54,000
Closing costs  $2,700
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,070
Total Expenses  $2,256
Mortgage P&I  $1,437
Property Taxes  $186
Home Insurance  $94
PManagement  $207
CapEx  $104
Vacancy  $124
Maintenance  $104
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1320 Brewer Dr$26004215890.8 mi
24945 Cimarron Way$185041.515440.7 mi
34960 Algonquin Trl$16504217001 mi
4605 St Cloud Dr$20004217501.3 mi
5501 Bell Trace Ln$20704216692.6 mi
6501 Bell Trace Ln$20704216692.6 mi
74911 Pearson Pl$22154218001.8 mi
8920 Ilawood Dr$197042.516001.9 mi
94909 Algonquin Trl$25004219301.1 mi
10205 Joann Ct$23004221000.3 mi
11308 Brittany Park Pl$19954212601.6 mi
125409 Eulala Dr$199542.518340.7 mi
13324 Melpar Dr$21954220001.4 mi
144903 Raywood Ln$225041.514002.1 mi
15173 Ocala Dr$234942.519740.5 mi
16433 Barkley Ct$2095422.5 mi
175561 Oak Chase Dr$2195422.5 mi
18166 Suzanne Dr$15283214540.7 mi
19508 Ashlawn Cir$17453216600.6 mi
205510 Country Dr, Apt 64$17003214801.1 mi
215510 Country Dr$16503214801.1 mi
22505 Janice Dr$18003216500.9 mi
23665 Roxanne Dr$21403214510.9 mi
24150 Delvin Dr$249542.525500.6 mi
255023 Packard Dr$26503214591.3 mi