Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $56,700 initial cash invested.
-9.21%
Cash On Cash
4.79%
Cap Rate
$1,620
Rent
-$435
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$2,055
Mortgage P&I
88%
$1,432
Property Taxes
7%
$108
Home Insurance
6%
$94
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
420 Elysian Fields Rd, Apt D2, Nashville, TN 37211 | $1,400 | 2 | 2 | 932 | 1 mi |
420 Elysian Fields Rd, Apt D3, Nashville, TN 37211 | $1,400 | 2 | 2 | 932 | 1 mi |
420 Elysian Fields Rd, Apt D5, Nashville, TN 37211 | $1,400 | 2 | 2 | 932 | 1 mi |
420 Elysian Fields Rd, Apt C6, Nashville, TN 37211 | $1,300 | 2 | 2 | 932 | 1 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