• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -3.59% first-year return on $54,789 initial cash invested.

Cash On Cash
-3.59%
Cap Rate
6.04%
Rent
$1,787
Cashflow
-$164
Rent Confidence:  High
Annual
$21,444
Median
$1,895
Avg
$1,811
Samples
25
Financing

Purchase Price  $261k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $54,789
Downpayment  20% $52,180
Closing costs  1% $2,609
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,787
Total Expenses  $1,951
Mortgage P&I  78% $1,389
Property Taxes  5% $98
Home Insurance  0% $0
PManagement  10% $179
CapEx  5% $89
Vacancy  6% $107
Maintenance  5% $89
Other  0% $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
4211 Monticello Ave$1950319751.8 mi
5654 Delaware Ave$16003110700.6 mi
6723 Cheryl Ave$1600319252 mi
7309 Kate St$1400318881.4 mi
8257 Elm St$17003110001.7 mi
9257 Elm St$17003110001.7 mi
10108 Garner Ave$19503110801.1 mi
11235 Harrington Ave$1500318502.1 mi
12517 May Dr$210031.511000.2 mi
13705 Yowell Ave$16953111171.7 mi
14209B Nix Dr$189531.510900.6 mi
15536 Singer Dr$17003113190.4 mi
161119 Palmer Ave$19403210140.9 mi
17652 Roosevelt Ave$18003114150.4 mi
18445 Janette Ave$190031.511032 mi
19824 Brooks Ave$22003211000.8 mi
20621 Farview Dr$206031.513500.1 mi
21645 Anderson Ln$18953115500.2 mi
22128 Mcarthur Dr$20503211001 mi
23500 Forest Park Rd$20103210531.9 mi
24323 Manzano Rd$16003210412.1 mi
25504 Forrest Park Rd$17953210531.9 mi

Projections