Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.41% first-year return on $69,300 initial cash invested.
7.41%
Cash On Cash
7.88%
Cap Rate
1.37
DSCR
$3,140
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$2,712
Mortgage P&I
50%
$1,582
Property Taxes
6%
$198
Home Insurance
4%
$116
PManagement
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
707 28th Ave N, Nashville, TN 37208 | $3,205 | 3 | 2.5 | 2503 | 0.6 mi |
1817 Underwood St, Nashville, TN 37208 | $2,650 | 3 | 3 | 2200 | 0.6 mi |
2904 Torbett St, Nashville, TN 37209 | $3,750 | 3 | 2.5 | 2410 | 0.7 mi |
606 26th Ave N, Nashville, TN 37209 | $3,020 | 3 | 2.5 | 2312 | 0.5 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