REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2701 Eden St #A & B, Nashville, TN 37208
$03 beds • 3 baths • 2015 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$2,950
Signal: High
Cashflow
$1,732
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  $0
Closing costs  $0
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,950
Total Expenses  $1,218
Property Taxes  $450
Home Insurance  $0
PManagement  $295
CapEx  $148
Vacancy  $177
Maintenance  $148
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1907 28th Ave N$24003320000.3 mi
2926 31st Ave N$28003319920.5 mi
3932 31st Ave N$32003319920.5 mi
41817 Underwood St$29503320201.3 mi
51104 B 33rd Ave N$32503321310.8 mi
62413 Booker St, Unit A$28003317630.6 mi
7715 28th Ave N$425032.520880.5 mi
82117 Herman St$30953317800.8 mi
9804 28th Ave N$300033.519130.4 mi
10804A 28th Ave N$300033.519130.4 mi
112119 Herman St$34953317660.8 mi
122228 Batavia St$350032.520780.7 mi
132312 Merry St$29503317340.8 mi
141523 21st Ave N Unit A$29753318001.3 mi
152313 Merry St$31003317340.8 mi
162521 Herman St$325033.522410.3 mi
171515 B 21st Ave N$28503317001.3 mi
182409 Alameda St$270032.518000.5 mi
191515 21st Ave N Unit B$28503317001.3 mi
202403 Meharry Blvd$287532.522520.6 mi
21907 30th Ave N Unit A$24503315500.4 mi
22907 30th Ave N$30003315500.4 mi
23944 33rd Ave N$220032.517500.7 mi
24928 33rd Ave N Unit A$259032.517440.7 mi
25943 31st Ave N Unit A$2690330.5 mi