REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3264 Anderson Rd, Antioch, TN 37013
$220,000 • 3 beds • 2 baths • 1148 sqft
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $46,200 initial cash invested.
Cash On Cash
3.14%
Cap Rate
7.58%
Rent
$1,970
Signal: High
Cashflow
$121
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment $44,000
Closing costs $2,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,970
Total Expenses $1,849
Mortgage P&I $1,171
Property Taxes $90
Home Insurance $77
PManagement $197
CapEx $98
Vacancy $118
Maintenance $98
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3637 Lake Towne Dr | $1885 | 3 | 2 | 1181 | 1 mi |
| 2 | 3108 Towne Village Rd | $2150 | 3 | 2 | 1229 | 0.6 mi |
| 3 | 309 Oak Timber Ct | $1905 | 3 | 2 | 1180 | 1.2 mi |
| 4 | 309 Oak Timber Ct | $2055 | 3 | 2 | 1180 | 1.2 mi |
| 5 | 3604 Arcadia Cir | $2500 | 3 | 2 | 1222 | 0.9 mi |
| 6 | 3508 Country Way Rd | $1880 | 3 | 2 | 1222 | 1 mi |
| 7 | 3104 Kinwood Dr | $2000 | 3 | 2 | 1164 | 1.7 mi |
| 8 | 409 S Towne Ct | $1945 | 3 | 2 | 1066 | 0.8 mi |
| 9 | 204 Towne Valley Ct | $1930 | 3 | 2 | 1234 | 0.9 mi |
| 10 | 405 S Towne Ct | $1545 | 3 | 2 | 1066 | 0.8 mi |
| 11 | 3004 Towne Valley Rd | $1900 | 3 | 2 | 1260 | 0.7 mi |
| 12 | 3524 Calais Cir | $2010 | 3 | 2 | 1185 | 1.6 mi |
| 13 | 3524 Calais Cir | $2010 | 3 | 2 | 1185 | 1.6 mi |
| 14 | 3016 Towne Valley Rd | $1970 | 3 | 2 | 1282 | 0.8 mi |
| 15 | 3016 Towne Valley Rd | $1875 | 3 | 2 | 1282 | 0.8 mi |
| 16 | 737 Lake Terrace Dr | $1775 | 3 | 2 | 1300 | 0.7 mi |
| 17 | 3309 Country Way Rd | $1995 | 3 | 2 | 1365 | 0.1 mi |
| 18 | 3304 Oak Timber Dr | $1975 | 3 | 2 | 1270 | 1.1 mi |
| 19 | 2915 Sheana Way | $1750 | 3 | 1.5 | 1190 | 0.5 mi |
| 20 | 3300 Shakertown Ct | $2100 | 3 | 2 | 1350 | 0.3 mi |
| 21 | 1304 Joust Ct | $2020 | 3 | 2 | 1249 | 1.4 mi |
| 22 | 1220 Huntingboro Ct | $2050 | 3 | 2 | 1267 | 1.3 mi |
| 23 | 4005 Calumet Dr | $1775 | 3 | 2 | 1257 | 1.4 mi |
| 24 | 3925 Calumet Dr | $1980 | 3 | 2 | 1266 | 1.3 mi |
| 25 | 3409 Towneship Rd | $1935 | 3 | 2 | 1304 | 0.9 mi |