Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $52,500 initial cash invested.
-5.94%
Cash On Cash
5.23%
Cap Rate
$1,620
Rent
-$260
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,880
Mortgage P&I
78%
$1,269
Property Taxes
6%
$102
Home Insurance
5%
$88
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
900 Elliston St, Old Hickory, TN 37138 | $1,550 | 2 | 1 | 864 | 0.3 mi |
1306 9th St, Nashville, TN 37138 | $857 | 1 | 1 | 1500 | 0.4 mi |
1008 Elliston St, Old Hickory, TN 37138 | $1,600 | 2 | 1 | 851 | 0.4 mi |
1229 8th St, Old Hickory, TN 37138 | $1,750 | 2 | 1 | 920 | 0.3 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