Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $50,400 initial cash invested.
-1.31%
Cash On Cash
6.56%
Cap Rate
$1,890
Rent
-$55
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,945
Mortgage P&I
67%
$1,273
Property Taxes
5%
$98
Home Insurance
4%
$84
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3903 Brick Church Pike, Nashville, TN 37207 | $1,495 | 3 | 1 | 1386 | 3.4 mi |
5446 Buena Vista Rd, Whites Creek, TN 37189 | $1,745 | 3 | 1 | 1150 | 1.9 mi |
4067 Boyd Dr, Nashville, TN 37218 | $2,100 | 3 | 1 | 1375 | 3.8 mi |
1228 Westchester Dr, Nashville, TN 37207 | $1,795 | 3 | 1 | 1400 | 3.9 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