Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $128k initial cash invested.
-14.96%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$2,690
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$4,287
Mortgage P&I
111%
$2,992
Property Taxes
12%
$336
Home Insurance
8%
$214
HOA
2%
$47
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1616 Glenridge Dr, Nashville, TN 37221 | $2,900 | 3 | 3 | 2316 | 0.6 mi |
720 Magnolia Trl, Nashville, TN 37221 | $3,060 | 3 | 3 | 2911 | 1.4 mi |
1405 S Glenleigh Ct, Nashville, TN 37221 | $2,900 | 3 | 2.5 | 2296 | 0.6 mi |
705 Baugh Rd, Nashville, TN 37221 | $2,950 | 3 | 3 | 2062 | 1.3 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