REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
41 Fairfield Ave, Nashville, TN 37210
$99,5001 beds • 1 baths • 716 sqft

This property could be a profitable Long-Term investment with a projected 34.52% first-year return on $20,895 initial cash invested.

Cash On Cash
34.52%
Cap Rate
14.67%
Rent
$1,700
Signal: Med.
Cashflow
$601
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  $1,700
Total Expenses  $1,099
Mortgage P&I  $530
Property Taxes  $92
Home Insurance  $35
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11253 4th Ave S$1695117131 mi
2508 Hamilton Ave Unit B$1195117001.4 mi
3400 Herron Dr, Apt 111$1450117481.4 mi
4400 Herron Dr, Apt 409$1800117481.4 mi
5400 Herron Dr, Apt 105$1800117501.4 mi
6404 Herron Dr, Unit 105$1800117501.4 mi
7400 Herron Dr$1500117481.5 mi
8400 Herron Dr, Apt 404$1550117481.4 mi
9301 Demonbreun St, Unit 310$1850117461.9 mi
10301 Demonbreun St, Unit 210$2000117461.9 mi
111613 Marshall Hollow Dr, Apt 201$1795116771.7 mi
12542 Southgate Ave, Apt 215$2350116581.7 mi
131272 3rd Ave S, Apt 204$1600116180.9 mi
141272 3rd Ave S, Apt 202$1700116180.9 mi
15301 Demonbreun St, Unit 1919$2300117821.9 mi
161056 2nd Ave S Unit A$165011.56740.8 mi
171225 4th Ave S, Apt 107$1675116111 mi
181225 4th Ave S, Apt 103$1495116111 mi
191225 4th Ave S$1500116111 mi
201225 4th Ave S, Apt 109$1600116111 mi
211260 Martin St, Apt 314$1695118161.5 mi
221260 Martin St, Apt 310$1900118161.5 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