Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.69% first-year return on $56,692 initial cash invested.
-2.69%
Cash On Cash
5.97%
Cap Rate
$1,960
Rent
-$127
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,692
Downpayment
20%
$53,992
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,087
Mortgage P&I
70%
$1,371
Property Taxes
6%
$112
Home Insurance
5%
$94
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
538 Pippin Dr, Antioch, TN 37013 | $1,895 | 2 | 2.5 | 1688 | 1.4 mi |
2315 Rader Ridge Rd, Antioch, TN 37013 | $1,750 | 2 | 2 | 1293 | 0.4 mi |
1041 Brittany Park Dr, Nashville, TN 37013 | $1,800 | 2 | 2 | 1286 | 1.7 mi |
1041 Brittany Park Dr, Antioch, TN 37013 | $1,650 | 2 | 2 | 1286 | 1.7 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