• 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 -2.34% first-year return on $48,300 initial cash invested.

Cash On Cash
-2.34%
Cap Rate
6.36%
Rent
$1,780
Cashflow
-$94
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  $1,780
Total Expenses  $1,874
Mortgage P&I  69% $1,224
Property Taxes  6% $107
Home Insurance  4% $80
PManagement  10% $178
CapEx  5% $89
Vacancy  6% $107
Maintenance  5% $89
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections