Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.45% first-year return on $37,569 initial cash invested.
-0.45%
Cash On Cash
6.77%
Cap Rate
1.07
DSCR
$1,680
Rent
-$14
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,694
Mortgage P&I
56%
$940
Property Taxes
4%
$74
Home Insurance
4%
$63
HOA
11%
$180
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
213 Duling Ave, Madison, TN 37115 | $2,200 | 2 | 2 | 1094 | 0.5 mi |
400 Cumberland Ave, Madison, TN 37115 | $1,595 | 2 | 1.5 | 1100 | 0.3 mi |
334 Lanier Dr, Madison, TN 37115 | $1,645 | 2 | 2 | 984 | 0.7 mi |
104 Forest Park Rd, Madison, TN 37115 | $1,750 | 2 | 2 | 963 | 0.5 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