Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.94% first-year return on $52,290 initial cash invested.
-2.94%
Cash On Cash
5.75%
Cap Rate
0.97
DSCR
$1,750
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,878
Mortgage P&I
70%
$1,233
Property Taxes
6%
$102
Home Insurance
5%
$87
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
508 Lawrence St, Nashville, TN 37138 | $1,595 | 3 | 1 | 926 | 0 mi |
610 Cleves St, Old Hickory, TN 37138 | $1,850 | 3 | 1 | 912 | 0.1 mi |
404 Jones St, Old Hickory, TN 37138 | $1,850 | 3 | 1 | 911 | 0.1 mi |
1002 Debow St, Old Hickory, TN 37138 | $1,425 | 3 | 1 | 1000 | 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