Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $55,650 initial cash invested.
-5.61%
Cash On Cash
5.65%
Cap Rate
$1,820
Rent
-$260
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,080
Mortgage P&I
78%
$1,416
Property Taxes
5%
$98
Home Insurance
5%
$93
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1814 26th Ave N, Nashville, TN 37208 | $1,900 | 3 | 1 | 899 | 0.1 mi |
2425 18th Ct N, Nashville, TN 37208 | $1,795 | 3 | 1 | 875 | 0.9 mi |
1732 Nubell St, Nashville, TN 37208 | $1,495 | 3 | 1 | 900 | 0.6 mi |
1731 Saint Louis St, Nashville, TN 37208 | $1,595 | 3 | 1 | 954 | 0.3 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