Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $51,450 initial cash invested.
-2.08%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$1,880
Rent
-$89
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,969
Mortgage P&I
68%
$1,287
Property Taxes
6%
$107
Home Insurance
5%
$86
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2788 Old Matthews Rd, Nashville, TN 37207 | $1,695 | 3 | 1 | 1084 | 1.3 mi |
3140 Brickdale Ln, Nashville, TN 37207 | $1,797 | 3 | 1 | 1050 | 0.9 mi |
3627 Whites Creek Pike, Nashville, TN 37207 | $1,575 | 3 | 1 | 1100 | 1.7 mi |
3326 Doverside Dr, Nashville, TN 37207 | $2,100 | 3 | 1 | 1144 | 1.1 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