Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  Hwy 70 S, Nashville TN, 37221
Multi   Pre foreclosure  change
2bd | 2ba
Ask Price: $118,800
Est Value: 
Discount:
Est Rent: $1,100/mo
Cash Flow: $130/mo
Cash/Cash Return: 4.78%
FE-Score
616
Today
 Save
Contact
Provided by:
realtystore.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 % 870
Insurance % 415
Association Dues (HOA) /mo
Maintenance % 1500
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,100 (range: $750 - $1,695)
# Rent Type/beds/bath/sqft Address Last seen
1   $750   Condo 2 br/2 ba 1,058 sqft  115 Westfield Drive, Nashville TN, 37221  4/3/2010
2   $800   Condo 2 br/1 ba 950 sqft  810 Bellevue Road, Nashville TN, 37221  9/4/2010
3   $975   Condo 2 br/1 ba 1,058 sqft  810 Bellevue Rd, Nashville TN, 37221  8/19/2010
4   $995   Condo 2 br/2 ba   407 post creek rd, Nashville TN, 37221  8/10/2010
5   $1,000   TH 2 br/ 1,100 sqft  517 Belle Pointe Dr, Nashville TN, 37221  8/19/2010
6   $1,295   Condo 2 br/3 ba 1,902 sqft  7252 Hwy 70 S, Nashville TN, 37221  9/3/2010
7   $1,500   Condo 2 br/ 1,980 sqft  1041 woodbury falls drive, Nashville TN, 37209  8/28/2010
8   $1,200   Condo 2 br/2 ba   1126 Woodbury Falls Ct, Nashville TN, 37209  5/26/2010
9   $1,699   TH 2 br/3 ba 1,950 sqft  1112 Woodbury Falls Ct, Nashville TN, 37209  9/3/2010
10   $1,350   Condo 2 br/   1104 Woodbury Falls Ct, Nashville TN, 37209  7/3/2010
Feedback Form