- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 212 Myatt Dr | $1225 | 2 | 1 | 888 | 2 mi |
2 | 918 Roosevelt Ave | $1000 | 2 | 1 | 928 | 1.7 mi |
3 | 1229 8th St | $1750 | 2 | 1 | 920 | 2 mi |
4 | 117 Scenic View Rd, Unit A | $1300 | 2 | 1 | 750 | 0.1 mi |
5 | 117 Scenic View Rd | $1300 | 2 | 1 | 750 | 0.1 mi |
6 | 900 Elliston St | $1550 | 2 | 1 | 864 | 2.2 mi |
7 | 1312 9th St | $1620 | 2 | 1 | 934 | 1.9 mi |
8 | 215 Ensley Ave | $1095 | 2 | 1 | 755 | 0.4 mi |
9 | 901 Berry St | $1500 | 2 | 1 | 851 | 2.2 mi |
10 | 1406 Debow St | $1400 | 2 | 1 | 874 | 2.6 mi |
11 | 1008 Elliston St | $1600 | 2 | 1 | 851 | 2.3 mi |
12 | 113 Wilmington St | $1750 | 2 | 1 | 960 | 1.9 mi |
13 | 1404 Debow St | $1595 | 2 | 1 | 854 | 2.6 mi |
14 | 1309 Jones St | $1850 | 2 | 1 | 918 | 2.8 mi |
15 | 1500 Berry St | $1650 | 2 | 1 | 854 | 2.6 mi |
16 | 1509 Meadow Bend Dr | $1440 | 2 | 1 | 930 | 2.9 mi |
17 | 407 Atlantic Ave | $1650 | 2 | 1 | 950 | 2.8 mi |
18 | 400 Atlantic Ave | $1650 | 2 | 1 | 956 | 2.8 mi |
19 | 416 Rayon Dr, Unit C | $900 | 2 | 1 | 700 | 0.6 mi |
20 | 1012 Debow St | $1025 | 2 | 1 | 1000 | 2.3 mi |
21 | 555 N Dupont Ave, Apt C46 | $1250 | 2 | 1 | 968 | 2.9 mi |
22 | 1011 Pierce Rd, # C | $1350 | 2 | 1 | 960 | 3 mi |
23 | 623A Center St | $1250 | 2 | 1 | 812 | 2.9 mi |
24 | 555 N Dupont Ave | $1400 | 2 | 1 | 989 | 2.8 mi |
25 | 1500B Meadow Bend Dr | $1300 | 2 | 1 | 800 | 2.9 mi |