REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
608 Farview Dr, Madison, TN 37115
$260,900 • 3 beds • 1 baths • 950 sqft
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $54,789 initial cash invested.
Cash On Cash
-4.23%
Cap Rate
5.91%
Rent
$1,750
Signal: Low
Cashflow
-$193
Financing
Purchase Price $261k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,789
Downpayment $52,180
Closing costs $2,609
Rehab $0
Furnishing $0
Cashflow
Total Income $1,750
Total Expenses $1,943
Mortgage P&I $1,389
Property Taxes $98
Home Insurance $0
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 224 Aurora Ave | $1895 | 3 | 1 | 950 | 1.2 mi |
| 2 | 643 Bixler Ave | $1950 | 3 | 1 | 1000 | 0.8 mi |
| 3 | 320 Myatt Dr | $1395 | 3 | 1 | 864 | 0.7 mi |
| 4 | 654 Delaware Ave | $1600 | 3 | 1 | 1070 | 0.6 mi |
| 5 | 309 Kate St | $1400 | 3 | 1 | 888 | 1.4 mi |
| 6 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1.7 mi |
| 7 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1.7 mi |
| 8 | 304B Mcarthur Dr | $1750 | 3 | 1 | 1100 | 0.7 mi |
| 9 | 232 Harris St, Unit 232 | $1100 | 3 | 1 | 1000 | 2 mi |
| 10 | 108 Garner Ave | $1950 | 3 | 1 | 1080 | 1.1 mi |
| 11 | 235 Harrington Ave | $1650 | 3 | 1 | 850 | 2.1 mi |
| 12 | 705 Yowell Ave | $1695 | 3 | 1 | 1117 | 1.7 mi |
| 13 | 209B Nix Dr | $1895 | 3 | 1.5 | 1090 | 0.6 mi |
| 14 | 409 Heritage Ln | $1890 | 3 | 1 | 1102 | 2.2 mi |
| 15 | 1119 Palmer Ave | $1940 | 3 | 2 | 1014 | 0.9 mi |
| 16 | 229 Wiley St | $2400 | 3 | 2 | 1014 | 1 mi |
| 17 | 857 Heritage Cir | $1900 | 3 | 1.5 | 1056 | 2.3 mi |
| 18 | 900 Roosevelt Ave | $1950 | 3 | 1 | 1350 | 0.9 mi |
| 19 | 445 Janette Ave | $1900 | 3 | 1.5 | 1103 | 2 mi |
| 20 | 821 Heritage Cir | $1500 | 3 | 1.5 | 1100 | 2.2 mi |
| 21 | 821 Heritage Cir | $1500 | 3 | 1.5 | 1100 | 2.2 mi |
| 22 | 316 Archwood Dr, Unit A | $1595 | 3 | 2 | 1056 | 1.1 mi |
| 23 | 645 Anderson Ln | $1895 | 3 | 1 | 1550 | 0.2 mi |
| 24 | 128 Mcarthur Dr | $2050 | 3 | 2 | 1100 | 1 mi |
| 25 | 220 Madison Station Blvd | $1700 | 1 | 888 | 2.1 mi |