• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4125 Ames Dr, Nashville, TN 37218
$230,0003 beds • 1 baths • 1050 sqft

This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $48,300 initial cash invested.

Cash On Cash
-2.53%
Cap Rate
6.31%
Rent
$1,768
Cashflow
-$102
Rent Confidence:  High
Annual
$21,216
Median
$1,695
Avg
$1,769
Samples
25
Financing

Purchase Price  $230k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $48,300
Downpayment  20% $46,000
Closing costs  1% $2,300
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,768
Total Expenses  $1,870
Mortgage P&I  69% $1,224
Property Taxes  6% $107
Home Insurance  5% $80
PManagement  10% $177
CapEx  5% $88
Vacancy  6% $106
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14187 Bob White Dr$14903111000.4 mi
2768 Rowan Dr$18903110251 mi
35446 Buena Vista Pike$16953110502.8 mi
43820 Atwell Dr$17803112001.2 mi
53890 Crouch Dr$169531.511250.7 mi
6184 Haynes Park Dr$18753112071.8 mi
73853 Augusta Dr, Unit A$24003112751.2 mi
8446 Cornish Dr$16503111003.3 mi
95446 Buena Vista Rd$17453111502.8 mi
10309 Vista Cv$1295319252.7 mi
112706 Old Matthews Rd$167531.510323.1 mi
12430 Ewing Ln$2195319503.6 mi
134008 E Fairview Dr$169531.59602.4 mi
142718 Old Matthews Rd$215031.510003 mi
153938 Pheasant Dr$18503114011.4 mi
16432 Ewing Dr$1395319253.5 mi
17432 Ewing Dr, Unit 1$1395319253.5 mi
18344 Kingview Dr$16003211071.6 mi
193524 Shady Side Dr$20003211182.1 mi
20752 Moormans Arm Rd$190031.513201.4 mi
212435 Whites Creek Pike$16903210852.6 mi
224805 Buena Vista Pike$23003213000.2 mi
234112 Meadow Hill Dr$16254110500.1 mi
243883 Lunn Dr$174531.512422.3 mi
251307 Rock Creek Trce$14953210082.7 mi

Projections