REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
8324 River Road Pike, Nashville, TN 37209
$211,500 • 2 beds • 1 baths • 1165 sqft

This property might be a fair Long-Term investment with a projected 2.54% first-year return on $44,415 initial cash invested.

Cash On Cash
2.54%
Cap Rate
7.1%
Rent
$1,656
Cashflow
$94
Rent Confidence:  High
Annual
$19,872
Median
$1,600
Avg
$1,634
Samples
25
Financing
Purchase Price  $212k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $44,415
Downpayment  $42,300
Closing costs  $2,115
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,656
Total Expenses  $1,562
Mortgage P&I  $1,074
Property Taxes  $57
Home Insurance  $0
PManagement  10% $166
CapEx  5% $83
Vacancy  6% $99
Maintenance  5% $83
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15154 Pond Creek Rd$16502110003.5 mi
22121 Highway, 12 S Unit 169$145021.513004.1 mi
32121 Highway, 12 S Unit 92$125021.513004.1 mi
47431 River Road Pike$2150219885.6 mi
56404 Frisco Ave$17502111709.4 mi
6512 River Rouge Dr, Unit B$13592111509.7 mi
7508 Scholarship Dr$16952110749.6 mi
8515 Basswood Ave, Apt G72$18502110008.8 mi
9515 Basswood Ave, Unit 69$1600219688.7 mi
10515 Basswood Ave, Apt A20$2000219688.8 mi
11515 Basswood Dr, Apt H85$1475219688.8 mi
12515 Basswood Dr$1475219688.8 mi
13515 Basswood Ave, Apt H90$1600219688.8 mi
14515N Basswood Dr, # 140$1375219688.8 mi
15515 Basswood Ave, Unit 95$1350219688.8 mi
16515 Basswood Ave, Apt C39$1390219688.8 mi
17515 Basswood Ave, Unit 140$1375219688.8 mi
18605 Annex Ave$22002110009.2 mi
19515 Basswood Ave, Apt E53$1600219688.8 mi
20515 Basswood Ave, Unit 146$1300219688.8 mi
21515 Basswood Ave, Apt J94$1250219688.9 mi
22515 Basswood Ave, Apt D49$2400219688.9 mi
236526 Premier Dr, Unit B$170021100010 mi
244449 Cato Rd$1500219069 mi
256321 Thunderbird Dr$2100219729.9 mi