Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.29% first-year return on $28,329 initial cash invested.
25.29%
Cash On Cash
12.47%
Cap Rate
1.98
DSCR
$1,910
Rent
$597
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,313
Mortgage P&I
37%
$709
Property Taxes
3%
$59
Home Insurance
2%
$47
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3820 Atwell Dr, Nashville, TN 37207 | $1,780 | 3 | 1 | 1200 | 2.7 mi |
3244 Mexico Dr, Nashville, TN 37218 | $1,595 | 3 | 1 | 1300 | 2.9 mi |
692 Rowan Dr, Nashville, TN 37207 | $2,000 | 3 | 1 | 1222 | 3 mi |
4067 Boyd Dr, Nashville, TN 37218 | $2,100 | 3 | 1 | 1375 | 2.1 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