REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
608 Farview Dr, Madison, TN 37115
$260,9003 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 PropertyRentBedsBathsSQFTDistance
1224 Aurora Ave$1895319501.2 mi
2643 Bixler Ave$19503110000.8 mi
3320 Myatt Dr$1395318640.7 mi
4654 Delaware Ave$16003110700.6 mi
5309 Kate St$1400318881.4 mi
6257 Elm St$17003110001.7 mi
7257 Elm St$17003110001.7 mi
8304B Mcarthur Dr$17503111000.7 mi
9232 Harris St, Unit 232$11003110002 mi
10108 Garner Ave$19503110801.1 mi
11235 Harrington Ave$1650318502.1 mi
12705 Yowell Ave$16953111171.7 mi
13209B Nix Dr$189531.510900.6 mi
14409 Heritage Ln$18903111022.2 mi
151119 Palmer Ave$19403210140.9 mi
16229 Wiley St$24003210141 mi
17857 Heritage Cir$190031.510562.3 mi
18900 Roosevelt Ave$19503113500.9 mi
19445 Janette Ave$190031.511032 mi
20821 Heritage Cir$150031.511002.2 mi
21821 Heritage Cir$150031.511002.2 mi
22316 Archwood Dr, Unit A$15953210561.1 mi
23645 Anderson Ln$18953115500.2 mi
24128 Mcarthur Dr$20503211001 mi
25220 Madison Station Blvd$170018882.1 mi