REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

220 Old Tusculum Rd, Antioch, TN 37013

4 beds • 2 baths • 1550 sqft

Email

This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $56,700 initial cash invested.

-1.88%

Cash On Cash

6.48%

Cap Rate

1.01

DSCR

$2,200

Rent

-$89

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$270k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$56,700

Downpayment

20%

$54,000

Closing costs

1%

$2,700

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,200

Total Expenses

$2,289

Mortgage P&I

65%

$1,437

Property Taxes

8%

$186

Home Insurance

4%

$94

PManagement

10%

$220

CapEx

5%

$110

Vacancy

6%

$132

Maintenance

5%

$110

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis