Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.43% first-year return on $35,700 initial cash invested.
11.43%
Cash On Cash
9.04%
Cap Rate
1.51
DSCR
$1,850
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,510
Mortgage P&I
46%
$848
Property Taxes
7%
$122
Home Insurance
3%
$60
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 |
|---|---|---|---|---|---|
2788 Old Matthews Rd, Nashville, TN 37207 | $1,495 | 3 | 1 | 1084 | 0.2 mi |
768 Rowan Dr, Nashville, TN 37207 | $1,750 | 3 | 1 | 1025 | 1.4 mi |
3104 Greggwood Dr, Nashville, TN 37207 | $1,995 | 3 | 1 | 1050 | 1 mi |
512 Combs Ter, Nashville, TN 37207 | $1,750 | 3 | 1 | 950 | 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