REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
318 Keeton Ave, Old Hickory, TN 37138
$275,000 • 2 beds • 1 baths • 890 sqft

This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $57,750 initial cash invested.

Cash On Cash
-13.46%
Cap Rate
3.87%
Rent
$1,400
Signal: Med.
Cashflow
-$648
Financing
Purchase Price  $275k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $57,750
Downpayment  $55,000
Closing costs  $2,750
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,400
Total Expenses  $2,048
Mortgage P&I  $1,464
Property Taxes  $124
Home Insurance  $96
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1212 Myatt Dr$1225218882 mi
2918 Roosevelt Ave$1000219281.7 mi
31229 8th St$1750219202 mi
4117 Scenic View Rd, Unit A$1300217500.1 mi
5117 Scenic View Rd$1300217500.1 mi
6900 Elliston St$1550218642.2 mi
71312 9th St$1620219341.9 mi
8215 Ensley Ave$1095217550.4 mi
9901 Berry St$1500218512.2 mi
101406 Debow St$1400218742.6 mi
111008 Elliston St$1600218512.3 mi
12113 Wilmington St$1750219601.9 mi
131404 Debow St$1595218542.6 mi
141309 Jones St$1850219182.8 mi
151500 Berry St$1650218542.6 mi
161509 Meadow Bend Dr$1440219302.9 mi
17407 Atlantic Ave$1650219502.8 mi
18400 Atlantic Ave$1650219562.8 mi
19416 Rayon Dr, Unit C$900217000.6 mi
201012 Debow St$10252110002.3 mi
21555 N Dupont Ave, Apt C46$1250219682.9 mi
221011 Pierce Rd, # C$1350219603 mi
23623A Center St$1250218122.9 mi
24555 N Dupont Ave$1400219892.8 mi
251500B Meadow Bend Dr$1300218002.9 mi