REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3576 Albee Dr, Hermitage, TN 37076
$219,500 • 2 beds • 1 baths • 870 sqft

This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $46,095 initial cash invested.

Cash On Cash
-9.01%
Cap Rate
4.8%
Rent
$1,367
Cashflow
-$346
Rent Confidence:  High
Annual
$16,404
Median
$1,420
Avg
$1,367
Samples
25
Financing
Purchase Price  $220k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $46,095
Downpayment  20% $43,900
Closing costs  1% $2,195
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,367
Total Expenses  $1,713
Mortgage P&I  85% $1,156
Property Taxes  9% $125
Home Insurance  6% $77
PManagement  10% $137
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13576 Albee Hermitage 37076 Dr, Unit Tn$1395218500 mi
23576 Albee Dr, Unit TN37076$1495218500 mi
33540 Albee Dr$1350219000.2 mi
44117 Hunting Dr$1250218000.2 mi
53535 Dr, Unit Albee$1550218000.2 mi
64116 Hunting Dr, Unit 4116$1315218000.2 mi
74108 Dr, Unit Hunting$1420218000.2 mi
84108 Hunting Dr$1420218000.2 mi
93535 Albee Dr, Unit 3535$1550217900.2 mi
103565 Albee Dr$1100217800 mi
113543 Albee Dr$1195217800.1 mi
123533 Dr, Unit Albee$1425217540.2 mi
133533 Albee Dr, Unit Right$1425217540.2 mi
144161 Dodson Chapel Rd$1435217500.3 mi
154155 Dodson Chapel Rd$1395217440.3 mi
164620 Forest Ridge Dr$1500219002.3 mi
178300 Terry Ln$1519219002.4 mi
184438 Gina Brooke Dr$1100218002.1 mi
191314 Tulip Grove Rd, Unit A$1195217651.5 mi
201314 Tulip Grove Rd$1000217651.5 mi
211314 Tulip Grove Rd, Unit B$1100217651.5 mi
224656 Forest Ridge Dr$1800218002.3 mi
234646 Forest Ridge Dr$1200218002.3 mi
244321 Central Valley Dr, Unit 4321$1495217702 mi
254674 Forest Ridge Dr$1540217682.2 mi

Projections