Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.43% first-year return on $50,190 initial cash invested.
1.43%
Cash On Cash
7.27%
Cap Rate
$2,060
Rent
$60
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,000
Mortgage P&I
62%
$1,285
Property Taxes
5%
$95
Home Insurance
4%
$84
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2209 Milan Ct, Madison, TN 37115 | $1,895 | 3 | 2.5 | 1400 | 0.3 mi |
3180 Penn Meade Way, Nashville, TN 37214 | $2,200 | 3 | 2.5 | 1411 | 1.2 mi |
302 Nesbitt Ln, Nashville, TN 37115 | $1,985 | 3 | 2.5 | 1328 | 1.2 mi |
712 Shandale Dr, Madison, TN 37115 | $1,890 | 3 | 2.5 | 1442 | 1.2 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