REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
41 Fairfield Ave, Nashville, TN 37210
$99,500 • 1 beds • 1 baths • 716 sqft

This property could be a profitable Long-Term investment with a projected 36.47% first-year return on $20,895 initial cash invested.

Cash On Cash
36.47%
Cap Rate
15.1%
Rent
$1,745
Cashflow
$635
Rent Confidence:  High
Annual
$20,940
Median
$1,700
Avg
$1,746
Samples
25
Financing
Purchase Price  $99,500
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $20,895
Downpayment  $19,900
Closing costs  $995
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,745
Total Expenses  $1,110
Mortgage P&I  $530
Property Taxes  $92
Home Insurance  $35
PManagement  $174
CapEx  $87
Vacancy  $105
Maintenance  $87
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11253 4th Ave S$1695117131 mi
21608 Marshall Hollow Dr, Apt 103$1650117151.6 mi
3508 Hamilton Ave Unit B$1195117001.4 mi
4400 Herron Dr, Apt 111$1395117481.4 mi
5400 Herron Dr, Apt 208$1795117481.4 mi
6400 Herron Dr, Apt 416$1700117501.4 mi
7400 Herron Dr, Apt 409$1800117481.4 mi
8400 Herron Dr, Apt 404$1595117481.4 mi
9400 Herron Dr, Apt 104$2000117501.4 mi
10400 Herron Dr, Apt 105$1800117501.4 mi
11404 Herron Dr, Unit 105$1800117501.4 mi
12400 Herron Dr$1500117481.5 mi
13301 Demonbreun St, Unit 310$1850117461.9 mi
14301 Demonbreun St, Unit 210$2000117461.9 mi
15500 Merritt Ave, Apt 203$2250117831.3 mi
16542 Southgate Ave, Apt 215$2350116581.7 mi
171272 3rd Ave S, Apt 204$1600116180.9 mi
181272 3rd Ave S, Apt 202$1700116180.9 mi
191056 2nd Ave S Unit A$165011.56740.8 mi
201225 4th Ave S, Apt 107$1675116111 mi
211225 4th Ave S, Apt 103$1495116111 mi
22500 Merritt Ave, Apt 213$1650116201.4 mi
23542 Southgate Ave, Apt 224$1795116321.7 mi
24542 Southgate Ave, Apt 214$1750116321.7 mi
25542 Southgate Ave, Apt 210$1950116321.7 mi