Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $50,190 initial cash invested.
-15.33%
Cash On Cash
3.51%
Cap Rate
0.55
DSCR
$1,360
Rent
-$641
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$2,001
Mortgage P&I
94%
$1,273
Property Taxes
10%
$130
Home Insurance
6%
$84
HOA
12%
$160
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1341 Lewis St, Apt 7, Nashville, TN 37210 | $845 | 1 | 1 | 452 | 0.8 mi |
1247 Martin St, Apt 202, Nashville, TN 37203 | $1,395 | 1 | 1 | 535 | 1.3 mi |
2120 Sadler Ave, Nashville, TN 37210 | $1,400 | 1 | 1 | 320 | 1.1 mi |
1211 2nd Ave S Unit A, Nashville, TN 37210 | $1,295 | 1 | 1 | 700 | 1 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