Share Share | Help

"I love this. It is so helpful. We can change the numbers around for immediate feedback"
Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  1808 Willow Springs Dr, Nashville TN, 37216
SFH   Not for sale  change
3bd | 2ba | 2,200sf
Ask Price: 
Est Value: $170,000 $77/sf
Discount:
Est Rent: $1,705/mo
Cash Flow: $145/mo
Cash/Cash Return: 3.74%
FE-Score
492
Today
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 % 1490
Insurance % 980
Association Dues (HOA) /mo
Maintenance % 3300
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 $170,000 (range: $72,000 - $170,000)
# Price Type/beds/bath/sqft Address Last seen
1   $152,900   SFH 3 br/2 ba 1,472 sqft  2133 Fernwood Drive, Nashville TN, 37216  5/21/2013
2   $72,000   SFH 3 br/1 ba 1,148 sqft  2204 Milton Drive, Nashville TN, 37216  5/21/2013
3   $170,000   SFH 3 br/2 ba 1,640 sqft  2225 Pinewood Rd, Nashville TN, 37216  5/21/2013
4   $129,000   SFH 3 br/2 ba 1,402 sqft  2204 McGavock Pike, Nashville TN, 37216  3/30/2013
5   $134,899   SFH 3 br/1.5 ba 1,160 sqft  1903 Riverside Drive, Nashville TN, 37216  3/20/2013
Rent Comparables - Estimated Rent $1,705 (range: $1,100 - $1,800)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,300   SFH 3 br/1.5 ba 2,000 sqft  1612 Lethia Drive, Nashville TN, 37206  2/18/2013
2   $1,295   SFH 3 br/2 ba 1,400 sqft  3740 Moss Rose Dr, Nashville TN, 37216  3/1/2013
3   $1,100   SFH 3 br/1 ba 929 sqft  1708 Hanover Road, Nashville TN, 37216  4/30/2013
4   $1,800   SFH 3 br/ 3,855 sqft  3614 Brush Hill Rd, Nashville, TN, Nashville TN, 37216  2/14/2013
5   $1,250   SFH 3 br/1 ba 1,408 sqft  926 Crescent Hill Rd, Nashville, TN, Nashville TN, 37206  3/19/2013
6   $1,500   SFH 3 br/ 1,200 sqft  Ardee Ave, nashville, TN, Nashville TN, 37216  2/18/2013
7   $1,150   SFH 3 br/ 1,000 sqft  Piedmont Ave, Nashville, TN, Nashville TN, 37216  3/30/2013
8   $1,600   SFH 3 br/ 2,200 sqft  Stratford, Nashville, TN, Nashville TN, 37216  3/30/2013
9   $1,495   SFH 3 br/ 1,092 sqft  Preston Dr, Nashville, TN, Nashville TN, 37206  2/16/2013
10   $1,495   SFH 3 br/ 1,500 sqft  roseview dr, nashville, TN, Nashville TN, 37216  3/14/2013