Feedback ..read more
Halimna from Portland, OR
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: $318,600 $373/sf
Discount: 15.60%
Est Rent: $1,730/mo
Cash Flow: -$543/mo
Cash/Cash Return: -8.81%
FE-Score
305
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 % 2810
Insurance % 1115
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 $318,600 (range: $185,000 - $389,000)
# Price Type/beds/bath/sqft Address Last seen
1   $185,000   Condo 1 br/1 ba 800 sqft  807 18th Ave South, Nashville TN, 37203  4/6/2014
2   $335,000   Condo 1 br/1 ba 1,032 sqft  700 12th Avenue S Unit 1004, Nashville TN, 37203  4/6/2014
3   $389,000   Condo 1 br/2 ba 1,100 sqft  700 12th Avenue S Unit 1510, Nashville TN, 37203  4/6/2014
4   $339,000   Condo 1 br/1 ba 845 sqft  600 12th Avenue S Apartment 402, Nashville TN, 37203  4/6/2014
5   $309,900   Condo 1 br/1 ba 822 sqft  600 12th Avenue S Apartment 422, Nashville TN, 37203  3/31/2014
Rent Comparables - Estimated Rent $1,730 (range: $1,300 - $2,295)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,795   Condo 1 br/ 700 sqft  600 12th Ave South, Nashville, TN, Nashville TN, 37203  2/15/2014
2   $1,695   Condo 1 br/1 ba 820 sqft  1803 Broadway #511, Nashville TN, 37203  3/31/2014
3   $1,300   Condo 1 br/1 ba 745 sqft  807 18th Ave South #114, Nashville TN, 37203  1/9/2014
4   $1,895   Condo 1 br/2 ba 935 sqft  1803 Broadway #329, Nashville TN, 37203  4/6/2014
5   $2,295   Condo 1 br/2 ba 1,103 sqft  700 12th Ave South #1110, Nashville TN, 37203  2/18/2014
6   $1,550   Condo 1 br/ 820 sqft  18th, Nashville, TN, Nashville TN, 37203  10/30/2013
7   $1,750   Condo 1 br/ 613 sqft  600 12th Ave South, Nashville, TN, Nashville TN, 37203  2/15/2014
8   $1,450   Condo 1 br/ 645 sqft  1803 Broadway #223, Nashville, TN, Nashville TN, 37203  2/15/2014