Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.88% first-year return on $68,145 initial cash invested.
1.88%
Cash On Cash
6.63%
Cap Rate
1.15
DSCR
$2,600
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$2,493
Mortgage P&I
60%
$1,555
Property Taxes
6%
$148
Home Insurance
4%
$114
PManagement
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
309 Hancock St, Nashville, TN 37207 | $2,900 | 3 | 2 | 1334 | 0.2 mi |
323 Hancock St, Nashville, TN 37207 | $2,750 | 3 | 2 | 1437 | 0.2 mi |
1216 Meridian St, Nashville, TN 37207 | $2,800 | 3 | 2 | 1327 | 0.8 mi |
917 Sharpe Ave, Nashville, TN 37206 | $2,600 | 3 | 2 | 1400 | 0.9 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