REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
515 Basswood Ave APT G75, Nashville, TN 37209
$239,000 • 2 beds • 1 baths • 968 sqft

This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $50,190 initial cash invested.

Cash On Cash
-13.41%
Cap Rate
3.96%
Rent
$1,556
Cashflow
-$561
Rent Confidence:  High
Annual
$18,672
Median
$1,475
Avg
$1,553
Samples
25
Financing
Purchase Price  $239k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $50,190
Downpayment  $47,800
Closing costs  $2,390
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,556
Total Expenses  $2,117
Mortgage P&I  $1,272
Property Taxes  $111
Home Insurance  $84
HOA  $245
PManagement  $156
CapEx  $78
Vacancy  $93
Maintenance  $78
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1515 Basswood Dr$1475219680.1 mi
2515 Basswood Ave, Apt H90$1600219680.1 mi
3515 Basswood Dr, Apt H85$1475219680.1 mi
4515 Basswood Ave, Unit 95$1700219680.1 mi
5515 Basswood Ave, Unit 140$1375219680.1 mi
6515 Basswood Ave, Apt C39$1390219680.1 mi
7515 Basswood Ave, Unit 146$1300219680.1 mi
8515N Basswood Dr, # 140$1375219680.1 mi
9515 Basswood Ave, Apt A20$2200219680.1 mi
10515 Basswood Ave, Apt E53$1600219680.1 mi
11515 Basswood Ave, Apt J94$1250219680.2 mi
12515 Basswood Ave, Apt D49$2300219680.2 mi
13515 Basswood Ave, Apt G72$18502110000.1 mi
146321 Thunderbird Dr$2100219721.2 mi
15605 Annex Ave$2200219120.9 mi
166526 Premier Dr, Unit B$17002110001.4 mi
17711 Croley Dr$1695219001.1 mi
18508 Scholarship Dr$18502110740.9 mi
196304 Thunderbird Dr$1095218841.1 mi
206304 Thunderbird Dr, Unit B$1095218841.1 mi
216013 Robertson Ave Unit B$1350219001.8 mi
226304 Thunderbird Dr, Unit A$1095218451.1 mi
23457 Capri Dr, Unit B$1125218000.7 mi
24457A Capri Dr$1125218000.7 mi
25512 River Rouge Dr, Unit B$14992111501.1 mi