• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -2.67% first-year return on $56,700 initial cash invested.

Cash On Cash
-2.67%
Cap Rate
6.3%
Rent
$2,149
Cashflow
-$126
Rent Confidence:  High
Annual
$25,788
Median
$2,140
Avg
$2,146
Samples
25
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  $2,149
Total Expenses  $2,275
Mortgage P&I  67% $1,437
Property Taxes  9% $186
Home Insurance  4% $94
PManagement  10% $215
CapEx  5% $107
Vacancy  6% $129
Maintenance  5% $107
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1528 Janice Dr$23904216000.8 mi
2605 St Cloud Dr$20004217501.3 mi
3501 Bell Trace Ln$21354216692.6 mi
4804 Irma Dr$25004216722.7 mi
53741 Faulkner Dr$20004216882.7 mi
64911 Pearson Pl$22154218001.8 mi
74909 Algonquin Trl$25004219301.1 mi
8308 Brittany Park Pl$19954212601.6 mi
94903 Raywood Ln$199541.514002.1 mi
10640 Roxanne Dr$22504317040.8 mi
11173 Ocala Dr$234942.519740.5 mi
12433 Barkley Ct$2095422.5 mi
135561 Oak Chase Dr$2195422.5 mi
14313 Leopole Rd$27504222622.7 mi
15166 Suzanne Dr$15283214540.7 mi
165510 Country Dr, Apt 64$17003214801.1 mi
175510 Country Dr, Apt 88$15753214801.1 mi
185510 Country Dr$16503214801.1 mi
19505 Janice Dr$18003216500.9 mi
20665 Roxanne Dr$21403214510.9 mi
21150 Delvin Dr$249542.525500.6 mi
225023 Packard Dr$26503214591.3 mi
23502 Highcrest Dr$25504318862.6 mi
24335 Dade Dr$24003215502.3 mi
25513 Tuscarora Dr$17953216501.4 mi

Projections