• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
318 Keeton Ave, Old Hickory, TN 37138
$275,0002 beds • 1 baths • 890 sqft

This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $57,750 initial cash invested.

Cash On Cash
-13.9%
Cap Rate
3.77%
Rent
$1,372
Cashflow
-$669
Rent Confidence:  High
Annual
$16,464
Median
$1,395
Avg
$1,371
Samples
25
Financing

Purchase Price  $275k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $57,750
Downpayment  20% $55,000
Closing costs  1% $2,750
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,372
Total Expenses  $2,041
Mortgage P&I  107% $1,464
Property Taxes  9% $124
Home Insurance  7% $96
PManagement  10% $137
CapEx  5% $69
Vacancy  6% $82
Maintenance  5% $69
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1212 Myatt Dr$1225218882 mi
21229 8th St$1750219202 mi
3117 Scenic View Rd, Unit A$1300217500.1 mi
4900 Elliston St$1550218642.2 mi
5215 Ensley Ave$1095217550.4 mi
6901 Berry St$1500218512.2 mi
71406 Debow St$1400218742.6 mi
81008 Elliston St$1600218512.3 mi
91404 Debow St$1595218542.6 mi
101309 Jones St$1850219182.8 mi
111509 Meadow Bend Dr$1440219302.9 mi
12416 Rayon Dr, Unit C$900217000.6 mi
13555 N Dupont Ave$1200219682.8 mi
141012 Debow St$10252110002.3 mi
15625 Center St, Unit A$1300218152.9 mi
16623A Center St$1250218122.9 mi
17555 N Dupont Ave$1400219892.8 mi
18501B Fedders Dr$1495218002.8 mi
19501 Fedders Ave Unit B$1500218002.8 mi
20555 N Dupont Ave, Apt C46$1250218002.9 mi
211500B Meadow Bend Dr$1300218002.9 mi
221403 Bryan St$13502110202.5 mi
231140 Sioux Ter$1400218002.9 mi
24120 Rio Vista Dr, Unit B$1195217001.5 mi
251207 Shawnee Rd$1395217702.8 mi

Projections