Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $53,529 initial cash invested.
-4.93%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$1,670
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,890
Mortgage P&I
76%
$1,269
Property Taxes
6%
$97
Home Insurance
5%
$89
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
270 Tampa Dr, Apt K19, Nashville, TN 37211 | $1,095 | 2 | 2 | 1096 | 1.4 mi |
270 Tampa Dr, Apt M3, Nashville, TN 37211 | $1,195 | 2 | 2 | 1096 | 1.4 mi |
305 Brittany Park Pl, Antioch, TN 37013 | $1,550 | 2 | 2 | 1108 | 1.9 mi |
1007 Brittany Park Dr, Nashville, TN 37013 | $1,595 | 2 | 2 | 1120 | 2.1 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