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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3264 Anderson Rd, Antioch, TN 37013
$220,0003 beds • 2 baths • 1148 sqft

This property might be a fair Long-Term investment with a projected 2.88% first-year return on $46,200 initial cash invested.

Cash On Cash
2.88%
Cap Rate
7.53%
Rent
$1,958
Cashflow
$111
Rent Confidence:  High
Annual
$23,496
Median
$1,930
Avg
$1,958
Samples
25
Financing

Purchase Price  $220k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $46,200
Downpayment  20% $44,000
Closing costs  1% $2,200
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,958
Total Expenses  $1,847
Mortgage P&I  60% $1,171
Property Taxes  5% $90
Home Insurance  4% $77
PManagement  10% $196
CapEx  5% $98
Vacancy  6% $117
Maintenance  5% $98
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13264 Anderson Rd$18003211480 mi
23637 Lake Towne Dr$18853211811 mi
33108 Towne Village Rd$21503212290.6 mi
4309 Oak Timber Ct$19053211801.2 mi
5309 Oak Timber Ct$20553211801.2 mi
63232 Forest Breeze Dr$18503211051.2 mi
73604 Arcadia Cir$23003212220.9 mi
83508 Country Way Rd$18803212221 mi
93104 Kinwood Dr$20003211641.7 mi
10204 Towne Valley Ct$19303212340.9 mi
11709 Lipton Ct$21493212221.4 mi
12709 Lipton Ct$21493212221.4 mi
133016 Towne Valley Rd$19703212820.8 mi
14737 Lake Terrace Dr$17753213000.7 mi
153309 Country Way Rd$19953213650.1 mi
163304 Oak Timber Dr$16503212701.1 mi
172915 Sheana Way$175031.511900.5 mi
181304 Joust Ct$20003212491.4 mi
193156 Country Meadow Rd$17253213500.4 mi
201220 Huntingboro Ct$20503212671.3 mi
21201 Towne Valley Ct$17753213120.8 mi
224005 Calumet Dr$17753212571.4 mi
234020 Calumet Dr$25703212601.5 mi
243029 Towne Valley Rd$18553213120.9 mi
253124 Kennebeck Pl$20003212202 mi

Projections