Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  1510 Demonbreun St #1206, Nashville TN, 37203
Condo   For sale  change
1bd | 1ba | 855sf
Ask Price:  $268,900 $315/sf
Est Value: $230,300 $269/sf
Discount: -16.76%
Est Rent: $1,885/mo
Cash Flow: -$352/mo
Cash/Cash Return: -5.72%
FE-Score
243
Today
Contact
Provided by:
owners.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 2370
Insurance % 806
Association Dues (HOA) /mo
Maintenance % 1282
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $230,300 (range: $169,900 - $330,000)
# Price Type/beds/bath/sqft Address Last seen
1   $169,996   Condo 1 br/1 ba 750 sqft  11 Music Square East, Nashville TN, 37203  8/9/2014
2   $330,000   Condo 1 br/1 ba 845 sqft  600 12th Avenue S Apartment 203, Nashville TN, 37203  11/20/2014
3   $329,000   Condo 1 br/1 ba 823 sqft  600 12th Avenue S Apartment 421, Nashville TN, 37203  11/26/2014
4   $185,000   Condo 1 br/1 ba 800 sqft  807 18th Ave South, Nashville TN, 37203  11/26/2014
5   $209,902   Condo 1 br/1 ba 745 sqft  807 18th Ave South Apartment 108, Nashville TN, 37203  7/8/2014
6   $254,999   Condo 1 br/1 ba 657 sqft  600 12th Avenue S Apartment 405, Nashville TN, 37203  11/8/2014
7   $219,900   Condo 1 br/1 ba 820 sqft  1803 Broadway Unit 519 1803 Broadway, Nashville TN, 37203  11/26/2014
Rent Comparables - Estimated Rent $1,885 (range: $1,490 - $2,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $2,000   Condo 1 br/ 785 sqft  1510 Demonbreun St., Nashville, TN, Nashville TN, 37203  7/6/2014
2   $1,804   Condo 1 br/1 ba 860 sqft  1055 Pine Street, nashville, TN, Nashville TN, 37203  10/25/2014
3   $1,750   Condo 1 br/1 ba 818 sqft  600 12th Ave s, Nashville, TN, Nashville TN, 37203  11/3/2014
4   $1,900   Condo 1 br/1 ba 611 sqft  600 12th Ave South, Nashville, TN, Nashville TN, 37203  10/1/2014
5   $2,000   Condo 1 br/ 660 sqft  600 12th ave S, Nashville, TN, Nashville TN, 37203  5/16/2014
6   $1,895   Condo 1 br/ 1,200 sqft  1209 PINE STREET,, Nashville, TN, Nashville TN, 37203  5/17/2014
7   $1,490   Condo 1 br/1 ba 820 sqft  1803 Broadway, Nashville TN, 37203  11/26/2014
8   $2,100   Condo 1 br/1 ba 891 sqft  700 12th Ave South, Nashville TN, 37203  11/26/2014
9   $2,000   Condo 1 br/1 ba 900 sqft  12th avenue at division, nashville, TN, Nashville TN, 37203  7/22/2014
10   $2,200   Condo 1 br/1 ba 902 sqft  700 12th Ave S, Nashville TN, 37203  5/14/2014