Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.32% first-year return on $37,590 initial cash invested.
3.32%
Cash On Cash
7.19%
Cap Rate
1.2
DSCR
$1,550
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,446
Mortgage P&I
57%
$891
Property Taxes
6%
$88
Home Insurance
4%
$63
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
717 Cheryl Ave, Madison, TN 37115 | $1,595 | 2 | 1 | 912 | 1.1 mi |
412 Elm St, Madison, TN 37115 | $1,495 | 2 | 1 | 880 | 1.1 mi |
318 Wiley St, Madison, TN 37115 | $1,600 | 2 | 1 | 853 | 0.8 mi |
340 Cherry St, Nashville, TN 37115 | $1,600 | 2 | 1 | 950 | 1.2 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