Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  1510 Demonbreun St, 37203
Condo   For sale  change
1bd | 1ba | 855sf
Ask Price:  $265,900 $311/sf
Est Value: $243,100 $284/sf
Discount: -9.38%
Est Rent: $1,825/mo
Cash Flow: -$390/mo
Cash/Cash Return: -6.40%
FE-Score
260
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 % 2350
Insurance % 850
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 $243,100 (range: $169,900 - $329,000)
# Price Type/beds/bath/sqft Address Last seen
1   $329,000   Condo 1 br/1 ba 995 sqft  1510 Demonbreun St #610 Nashville TN 37203, Nashville TN, 37203  7/4/2015
2   $169,900   Condo 1 br/1 ba 602 sqft  3204 West End Cir Apartment 11, Nashville TN, 37203  7/4/2015
3   $245,000   Condo 1 br/1 ba 657 sqft  600 12th Avenue S Apartment 405, Nashville TN, 37203  4/4/2015
4   $229,500   Condo 1 br/1 ba 820 sqft  1803 Broadway Apartment 312, Nashville TN, 37203  7/4/2015
5   $299,000   Condo 1 br/2 ba 1,174 sqft  1803 Broadway Apartment 404, Nashville TN, 37203  5/25/2015
Rent Comparables - Estimated Rent $1,825 (range: $1,385 - $2,395)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,804   Condo 1 br/1 ba 860 sqft  1055 Pine Street, nashville, TN, Nashville TN, 37203  10/25/2014
2   $1,750   Condo 1 br/1 ba 818 sqft  600 12th Ave s, Nashville, TN, Nashville TN, 37203  11/3/2014
3   $2,000   Condo 1 br/1 ba 900 sqft  12th avenue at division, nashville, TN, Nashville TN, 37203  7/22/2014
4   $1,900   Condo 1 br/1 ba 650 sqft  12th Ave. at Division St., Nashville, TN, Nashville TN, 37203  7/30/2014
5   $1,900   Condo 1 br/1 ba 611 sqft  600 12th Ave South, Nashville, TN, Nashville TN, 37203  10/1/2014
6   $1,650   Condo 1 br/ 750 sqft  12th at division, nashville, TN, Nashville TN, 37203  11/6/2014
7   $1,750   Condo 1 br/1 ba 891 sqft  700 12th Avenue S, Nashville TN, 37203  3/24/2015
8   $2,399   Condo 1 br/1 ba 808 sqft  600 12th Avenue S. #1605, Nashville TN, 37203  12/16/2014
9   $1,995   Condo 1 br/1 ba 998 sqft  700 12th Ave, Nashville TN, 37203  4/22/2015
10   $1,385   Condo 1 br/1 ba 710 sqft  210 11th Ave. N, Nashville, TN, Nashville TN, 37203  9/18/2014