Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $62,998 initial cash invested.
-5.22%
Cash On Cash
5.03%
Cap Rate
0.87
DSCR
$1,860
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,134
Mortgage P&I
77%
$1,438
Property Taxes
6%
$107
Home Insurance
6%
$105
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
112 Dupont Ave, Madison, TN 37115 | $1,850 | 3 | 1 | 1072 | 0.6 mi |
1108 E Old Hickory Blvd, Madison, TN 37115 | $1,599 | 3 | 1 | 1060 | 1 mi |
745 Delaware Ave, Madison, TN 37115 | $2,100 | 3 | 1 | 988 | 0.2 mi |
517 May Dr, Madison, TN 37115 | $1,900 | 3 | 1.5 | 1100 | 0.4 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