Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $63,000 initial cash invested.
-2.42%
Cash On Cash
5.67%
Cap Rate
0.99
DSCR
$2,120
Rent
-$127
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
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,247
Mortgage P&I
68%
$1,438
Property Taxes
7%
$153
Home Insurance
5%
$105
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3204 Penn Meade Way, Nashville, TN 37214 | $1,840 | 3 | 2 | 980 | 0.2 mi |
420 Elm St, Madison, TN 37115 | $1,950 | 3 | 2 | 971 | 1.3 mi |
419 Kinsey Blvd, Madison, TN 37115 | $1,650 | 3 | 2 | 972 | 1.4 mi |
104 Rothwood Ct, Madison, TN 37115 | $1,925 | 3 | 2 | 1012 | 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