Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.1% first-year return on $24,780 initial cash invested.
3.1%
Cash On Cash
7.36%
Cap Rate
1.23
DSCR
$1,460
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,396
Mortgage P&I
40%
$587
Property Taxes
4%
$59
Home Insurance
2%
$30
HOA
23%
$340
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1090 Haysboro Ave, Apt 106, Nashville, TN 37216 | $1,495 | 1 | 1 | 581 | 0.5 mi |
336 E Webster St, Madison, TN 37115 | $1,100 | 1 | 1 | 700 | 1.2 mi |
334 E Webster St, Madison, TN 37115 | $1,100 | 1 | 1 | 700 | 1.2 mi |
1011 Broadmoor Dr, Unit A, Nashville, TN 37216 | $1,295 | 1 | 1 | 750 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality