Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 100.17% first-year return on $15,645 initial cash invested.
100.17%
Cash On Cash
29.15%
Cap Rate
4.76
DSCR
$2,480
Rent
$1,306
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,645
Downpayment
20%
$14,900
Closing costs
1%
$745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$1,174
Mortgage P&I
15%
$380
Property Taxes
5%
$130
Home Insurance
1%
$19
PManagement
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3020 Vistavalley Ct, Nashville, TN 37218 | $2,700 | 4 | 2 | 1850 | 3.8 mi |
4060 Fairmeade Dr, Nashville, TN 37218 | $4,000 | 4 | 2 | 2050 | 4.1 mi |
4068 Boyd Dr, Nashville, TN 37218 | $2,295 | 4 | 2 | 2050 | 4.2 mi |
1720 Autumn Ridge Dr, Nashville, TN 37207 | $1,895 | 4 | 2 | 2080 | 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