REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3136 Greggwood Dr, Nashville, TN 37207
$239,9003 beds • 1 baths • 1050 sqft

This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $50,379 initial cash invested.

Cash On Cash
-2.52%
Cap Rate
6.32%
Rent
$1,860
Signal: Med.
Cashflow
-$106
Financing

Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,379
Downpayment  $47,980
Closing costs  $2,399
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,860
Total Expenses  $1,966
Mortgage P&I  $1,277
Property Taxes  $121
Home Insurance  $84
PManagement  $186
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1446 Cornish Dr$16503111000.6 mi
2430 Ewing Ln$2195319500.4 mi
3621 Maclaurin Ct$20003110841.7 mi
4432 Ewing Dr$1395319250.5 mi
5432 Ewing Dr, Unit 1$1395319250.5 mi
6309 Vista Cv$1295319250.9 mi
72698 Old Matthews Rd$161531.510601.9 mi
82706 Old Matthews Rd$186031.510321.8 mi
92655 Old Matthews Rd$160031.510562.1 mi
102785 Old Matthews Rd$210031.510251.9 mi
113253 Rainwood Dr$195031.510742 mi
123141 Lauren Evelyn Way$175531.510882.1 mi
13806 Willow Trace Ct$17753210671.1 mi
142927 Hillhurst Dr$19953112362.6 mi
152729 Pine Ridge Dr$16953112582.5 mi
163205 Crislynndale Dr$23003210821.6 mi
173853 Augusta Dr, Unit A$24003112752.6 mi
183265 Rainwood Dr$18003210741.9 mi
192808 Old Matthews Rd$18453210252 mi
202664 Pine Ridge Dr$24003210502.7 mi
213243 Spears Rd$23003211541.3 mi
222435 Whites Creek Pike$18953210852.5 mi
232861 Old Matthews Rd$20953211202.3 mi
242664 Pine Ridge Dr, Unit A$24003211002.7 mi
253409 Meadow Ct$129531.512502.6 mi