REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3136 Greggwood Dr, Nashville, TN 37207

3 beds • 1 baths • 1050 sqft

Email

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

-2.52%

Cash On Cash

6.32%

Cap Rate

0.99

DSCR

$1,860

Rent

-$106

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$240k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$50,379

Downpayment

20%

$47,980

Closing costs

1%

$2,399

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,860

Total Expenses

$1,966

Mortgage P&I

69%

$1,277

Property Taxes

7%

$121

Home Insurance

5%

$84

PManagement

10%

$186

CapEx

5%

$93

Vacancy

6%

$112

Maintenance

5%

$93

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