Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.88% first-year return on $50,400 initial cash invested.
8.88%
Cash On Cash
8.9%
Cap Rate
1.39
DSCR
$2,550
Rent
$373
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$2,177
Mortgage P&I
50%
$1,279
Property Taxes
6%
$150
Home Insurance
3%
$84
PManagement
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1629 24th Ave N, Nashville, TN 37208 | $2,595 | 4 | 2 | 1500 | 0.4 mi |
1727 14th Ave N, Nashville, TN 37208 | $2,300 | 4 | 2 | 1326 | 0.7 mi |
1612 Knowles St, Nashville, TN 37208 | $2,395 | 4 | 2 | 1596 | 0.9 mi |
2518 Scovel St, Nashville, TN 37208 | $1,965 | 4 | 2 | 1645 | 0.8 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