Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $46,725 initial cash invested.
-4.47%
Cash On Cash
5.79%
Cap Rate
0.92
DSCR
$1,580
Rent
-$174
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,754
Mortgage P&I
74%
$1,169
Property Taxes
6%
$96
Home Insurance
5%
$78
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
189 Briggs Ave, Nashville, TN 37211 | $1,300 | 2 | 1 | 762 | 0.2 mi |
330 Elysian Fields Rd, Unit B, Nashville, TN 37211 | $1,399 | 2 | 1 | 792 | 0.4 mi |
518 Mciver St, Nashville, TN 37211 | $1,495 | 2 | 1 | 792 | 1.2 mi |
1030 Drummond Dr, Unit A, Nashville, TN 37211 | $1,495 | 2 | 1 | 800 | 1.2 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