Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.68% first-year return on $45,150 initial cash invested.
2.68%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$1,820
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,719
Mortgage P&I
59%
$1,075
Property Taxes
5%
$96
Home Insurance
4%
$75
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1213 Cabana Cir, Nashville, TN 37214 | $1,400 | 2 | 1 | 1065 | 0.5 mi |
2704 Shacklett Dr, Nashville, TN 37214 | $1,895 | 2 | 1 | 1275 | 2 mi |
3535 Bell Rd, Apt 505, Nashville, TN 37214 | $1,599 | 2 | 1.5 | 1256 | 0.6 mi |
127 Lakebrink Dr, Nashville, TN 37214 | $1,595 | 2 | 1.5 | 1156 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality