REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4428 Lavergne Couchville Pike, Antioch, TN 37013
$295,000 • 3 beds • 2 baths • 1284 sqft

This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $61,950 initial cash invested.

Cash On Cash
-8.15%
Cap Rate
5.01%
Rent
$1,901
Cashflow
-$421
Rent Confidence:  High
Annual
$22,812
Median
$1,915
Avg
$1,901
Samples
25
Financing
Purchase Price  $295k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $61,950
Downpayment  20% $59,000
Closing costs  1% $2,950
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,901
Total Expenses  $2,322
Mortgage P&I  82% $1,557
Property Taxes  7% $138
Home Insurance  5% $103
HOA  2% $30
PManagement  10% $190
CapEx  5% $95
Vacancy  6% $114
Maintenance  5% $95
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16241 Rocky Top Dr$19603212780.6 mi
2304 Rocky Top Ct$20603213000.6 mi
36620 Shadyview Dr$19153212530.8 mi
4504 Gilroy Ct$19653213590.3 mi
5116 Firelight Ct$18703212320.7 mi
66605 Shadyview Dr$18303212320.8 mi
75129 Brookstone Ct$20053213330.9 mi
84440 Lavergne Couchville Pike$20853211740.1 mi
94440 Lavergne Couchville Pike$18703211740.1 mi
102805 General Maney Ct$19953212951.5 mi
114013 Pepperwood Dr$19493212110.9 mi
124836 Peppertree Dr$17353212040.8 mi
13616 Big Riv, Run$17803212140.9 mi
14909 Stoneview Ct$16953213750.8 mi
15909 Stoneview Ct$16953213750.8 mi
164128 Pepperwood Dr$18753213800.8 mi
17133 Mason Cir$16503212881.9 mi
181908 Treeview Ct$18353212001 mi
194421 Stoneview Dr$19953214120.7 mi
203218 Barksdale Cir$18003212471.7 mi
214421 Stoneview Dr$19953214120.7 mi
22813 Thomas Bay Ct$18003212151.3 mi
234328 Mystic Valley Ct$20003211650.8 mi
241108 Pin Oak Dr$21353213961.1 mi
25309 Birchclay Pt N$20303213062.1 mi

Projections