Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.03% first-year return on $46,200 initial cash invested.
2.03%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$1,850
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,772
Mortgage P&I
61%
$1,122
Property Taxes
5%
$93
Home Insurance
4%
$77
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
620 S 12th St, Nashville, TN 37206 | $1,600 | 2 | 1 | 800 | 1.2 mi |
81 Green St, Unit B, Nashville, TN 37210 | $995 | 2 | 1 | 700 | 0.1 mi |
81 Green St, Unit C, Nashville, TN 37210 | $995 | 2 | 1 | 700 | 0.1 mi |
81 Green St, Unit A, Nashville, TN 37210 | $1,095 | 2 | 1 | 700 | 0.1 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