Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $57,750 initial cash invested.
-6.98%
Cash On Cash
5.18%
Cap Rate
0.83
DSCR
$1,750
Rent
-$336
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,086
Mortgage P&I
82%
$1,436
Property Taxes
6%
$98
Home Insurance
5%
$96
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1004 Debow St, Old Hickory, TN 37138 | $1,450 | 3 | 1 | 1000 | 0.1 mi |
1227 8th St, Old Hickory, TN 37138 | $1,850 | 3 | 1 | 1000 | 0.2 mi |
1200 9th St, Unit A, Old Hickory, TN 37138 | $1,525 | 3 | 1 | 1015 | 0.1 mi |
1310 Bryan St, Nashville, TN 37138 | $1,200 | 3 | 1 | 1000 | 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