Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.17% first-year return on $24,150 initial cash invested.
28.17%
Cash On Cash
12.72%
Cap Rate
2.14
DSCR
$1,660
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,093
Mortgage P&I
34%
$569
Property Taxes
3%
$52
Home Insurance
2%
$40
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
301 Demonbreun St, Unit 1106, Nashville, TN 37201 | $2,350 | 1 | 1 | 837 | 1.1 mi |
1211 2nd Ave S Unit A, Nashville, TN 37210 | $1,250 | 1 | 1 | 700 | 0.6 mi |
38 N Hill St, Nashville, TN 37210 | $2,250 | 1 | 2 | 1000 | 0.4 mi |
812 S 12th St, Nashville, TN 37206 | $1,995 | 2 | 1 | 870 | 1.1 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