Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $52,500 initial cash invested.
-1.49%
Cash On Cash
6.58%
Cap Rate
$1,980
Rent
-$65
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,045
Mortgage P&I
67%
$1,336
Property Taxes
5%
$106
Home Insurance
4%
$88
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1084 Williamson Rd, Goodlettsville, TN 37072 | $1,995 | 3 | 2 | 1340 | 3 mi |
1007 Lassiter Dr, Goodlettsville, TN 37072 | $2,130 | 3 | 2 | 1391 | 2.6 mi |
2087 Justice St, Greenbrier, TN 37073 | $2,150 | 3 | 2 | 1321 | 3.4 mi |
100 Trace Dr, Goodlettsville, TN 37072 | $2,000 | 3 | 2 | 1271 | 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