REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -0.87% first-year return on $48,300 initial cash invested.

Cash On Cash
-0.87%
Cap Rate
6.69%
Rent
$1,860
Signal: Med.
Cashflow
-$35
Financing

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

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

Total Income  $1,860
Total Expenses  $1,895
Mortgage P&I  $1,224
Property Taxes  $107
Home Insurance  $80
PManagement  $186
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14129 Ames Dr$19003111000 mi
2768 Rowan Dr$18903110251 mi
33912 Tucker Rd$17003110841.2 mi
4621 Maclaurin Ct$20003110842.8 mi
5184 Haynes Park Dr$18753112071.8 mi
63853 Augusta Dr, Unit A$24003112751.2 mi
7446 Cornish Dr$16503111003.3 mi
83200 Resha Ln$26503111003.5 mi
9309 Vista Cv$1295319252.7 mi
102698 Old Matthews Rd$161531.510603.1 mi
112785 Old Matthews Rd$210031.510252.9 mi
122706 Old Matthews Rd$186031.510323.1 mi
13430 Ewing Ln$2195319503.6 mi
142655 Old Matthews Rd$160031.510563.4 mi
152413 14th Ave N$1500319664 mi
163938 Pheasant Dr$18503114011.4 mi
17432 Ewing Dr$1395319253.5 mi
18432 Ewing Dr, Unit 1$1395319253.5 mi
19344 Kingview Dr$16003211071.6 mi
20389 Kingview Dr$18503114251.8 mi
21806 Willow Trace Ct$17753210672.6 mi
223788 Lunn Dr$210031.512502 mi
23752 Moormans Arm Rd$190031.513201.4 mi
242417 14th Ave N$1995319014 mi
252435 Whites Creek Pike$18953210852.6 mi