REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3028 Casa Dr, Nashville, TN 37214

1 beds • 1 baths • 913 sqft

Email

This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $48,300 initial cash invested.

-8.1%

Cash On Cash

5.06%

Cap Rate

$1,440

Rent

-$326

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$230k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$48,300

Downpayment

20%

$46,000

Closing costs

1%

$2,300

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,440

Total Expenses

$1,766

Mortgage P&I

85%

$1,224

Property Taxes

6%

$88

Home Insurance

6%

$80

PManagement

10%

$144

CapEx

5%

$72

Vacancy

6%

$86

Maintenance

5%

$72

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis