Picture Perfect Cash-Cow in Nashville Metro [code: 3539]
- 3 bedroom 2 bath single family residence
- Quiet neighborhood
- No (low) crime area
- Great for commuters with quick access to the I-24
- Additional large bonus room
- Highly rentable area
- Cannot inspect until tenants are out, but we CAN tie up the property!
- Around $380/mo. cash flow
- 2 car attached garage
- Perfect for families!
- Been on the market almost 50 days. Great additional negotiating opportunity.
- 9,583 square foot lot
Why should you consider this house / what makes it a good investment?
- Built: 2013
- Size: 1,608 sq ft
- Quiet residential street, Desirable community, B rated schools
Email/text for address, analysis and to get connected to Simply Do It's local team that handles this transaction.
Team: Fred – email directly at firstname.lastname@example.org
|Schools Rating (on scale of A-F)||B|
|Purchase Assumptions||My Offer|
|Offer used for analysis||$252,500|
|Suggested offer (low)||$240,000|
|Suggested offer (high)||$252,500|
|Market Value (after improvements)||$260,000|
|Other Fees At Closing||$0|
|Property Tax Rate (Approx.)||0.6%|
|Property Management Fee||$152||$1,824|
|Total Fixed Expenses||$600||$7,194|
|Total Expenses (Fixed + Mortgage)||$1,573||$18,878|
|Financial Analysis / Deal Attractiveness|
|Net Cash Flow||$22,795||$54,043||$94,623||$145,507|
|Average Cash Flow/Year||$4,559||$5,404||$6,308||$7,275|
|Average Cash Flow/Month||$380||$450||$526||$606|
|Projected Property Value||$316,330||$384,864||$468,245||$569,692|
|Property Ratings Suggestions|
|Item||Suggested Criteria (Min.)||This Property||FAVORABLE /|
|Average Cash Flow (at year 5)||$125||$380||FAVORABLE|
|Average ROI (at year 5)||15%||25.2%||FAVORABLE|
Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.
The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info.