Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $52,500 initial cash invested.
1.33%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$2,130
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,072
Mortgage P&I
58%
$1,244
Property Taxes
9%
$187
Home Insurance
4%
$88
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1444 Hunters Branch Rd, Antioch, TN 37013 | $1,895 | 3 | 2 | 1382 | 0.9 mi |
1224 Brentwood Highlands Dr, Nashville, TN 37211 | $2,500 | 3 | 2 | 1435 | 0.8 mi |
251 Ash Grove Dr, Nashville, TN 37211 | $2,050 | 3 | 2 | 1320 | 0.5 mi |
5409 Country Dr, Nashville, TN 37211 | $2,400 | 3 | 2 | 1455 | 0.6 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