Unlock all features! Tap here to upgrade
3001 Hamilton Church Rd UNIT 211, Antioch, TN 37013
2 beds • 2 baths • 1208 sqft
$250,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.71% first-year return on $52,500 initial cash invested.
-4.71%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$1,890
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,096
Mortgage P&I
67%
$1,275
Property Taxes
6%
$118
Home Insurance
5%
$88
HOA
7%
$125
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3128 Kinwood Dr, Nashville, TN 37013 | $1,785 | 2 | 2 | 1247 | 0.9 mi |
3128 Kinwood Dr, Antioch, TN 37013 | $1,785 | 2 | 2 | 1247 | 0.9 mi |
302 Ash Forge Dr, Antioch, TN 37013 | $1,575 | 2 | 2.5 | 1159 | 1.2 mi |
2418 Danilynn Dr, Antioch, TN 37013 | $1,850 | 2 | 2.5 | 1282 | 1.3 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