Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 632.32% first-year return on $3,843 initial cash invested.
632.32%
Cash On Cash
149.11%
Cap Rate
24.45
DSCR
$3,130
Rent
$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$18,300
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$3,843
Downpayment
20%
$3,660
Closing costs
1%
$183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$1,105
Mortgage P&I
3%
$93
Property Taxes
6%
$194
Home Insurance
0%
$5
PManagement
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1208 Avondale Cir, Nashville, TN 37207 | $3,100 | 3 | 3.5 | 2607 | 1.6 mi |
514 Proximity Cir, Nashville, TN 37207 | $3,000 | 3 | 3.5 | 2237 | 1.1 mi |
2117A 12th Ave N, Nashville, TN 37208 | $1,800 | 3 | 3 | 2400 | 1.4 mi |
2137 12th Ave N Unit B, Nashville, TN 37208 | $2,800 | 3 | 3.5 | 2048 | 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