|
# |
address |
city |
state |
mls |
ask price |
# of units |
rent 1 |
rent 2 |
rent 3 |
rent 4 |
Monthly Rent Roll |
Total Expenses |
Property Taxes |
Gross Yield |
Gross Annual Rents |
Loan Amount |
Mtg Payment |
Net Income |
Cash Invested |
Cash Return |
Gross Yield |
Cap Rate |
1 | 2412 Woodale Ln | Nashville | TN | 1493156 | $37,000 | 2 | $500 | $500 | | | $1,000 | $5,400 | $1,482 | 32.4% | $12,000 | $27,750.00 | $104.06 | $5,351.25 | $9,250.00 | 58% | 1189.2% | 32.4% |
2 | 2607 Elliot Dr | Nashville | TN | 1463301 | $39,000 | 2 | $500 | $500 | | | $1,000 | $5,400 | $1,143 | 30.8% | $12,000 | $29,250.00 | $109.69 | $5,283.75 | $9,750.00 | 54% | 1174.2% | 30.8% |
3 | 1717 17th Ave | Nashville | TN | 1488355 | $61,000 | 2 | $500 | $500 | | | $1,000 | $5,400 | $648 | 19.7% | $12,000 | $45,750.00 | $171.56 | $4,541.25 | $15,250.00 | 30% | 1009.2% | 19.7% |
4 | 2412 Scovel St | Nashville | TN | 1451431 | $70,000 | 4 | $500 | $500 | | | $1,000 | $5,400 | $2,235 | 17.1% | $12,000 | $52,500.00 | $196.88 | $4,237.50 | $17,500.00 | 24% | 941.7% | 17.1% |
5 | 4105 Hunting Dr | Nashville | TN | 1490229 | $70,000 | 4 | $500 | $500 | | | $1,000 | $5,400 | $978 | 17.1% | $12,000 | $52,500.00 | $196.88 | $4,237.50 | $17,500.00 | 24% | 941.7% | 17.1% |
6 | 2405 Eden St | Nashville | TN | 1446374 | $74,900 | 2 | $600 | $600 | | | $1,200 | $6,480 | $832 | 19.2% | $14,400 | $56,175.00 | $210.66 | $5,392.13 | $18,725.00 | 29% | 998.5% | 19.2% |
7 | 732 Allen Pass | Nashville | TN | 1482623 | $77,000 | 2 | $800 | $800 | | | $1,600 | $8,640 | $2,128 | 24.9% | $19,200 | $57,750.00 | $216.56 | $7,961.25 | $19,250.00 | 41% | 1105.7% | 24.9% |
8 | 1933 Westchester Dr | Nashville | TN | 1445121 | $79,900 | 2 | $500 | $550 | | | $1,050 | $5,670 | $1,485 | 15.8% | $12,600 | $59,925.00 | $224.72 | $4,233.38 | $19,975.00 | 21% | 896.0% | 15.8% |
9 | 3509 Standing Stone Dr | Nashville | TN | 1459947 | $79,900 | 2 | $550 | $550 | | | $1,100 | $5,940 | $1,348 | 16.5% | $13,200 | $59,925.00 | $224.72 | $4,563.38 | $19,975.00 | 23% | 921.9% | 16.5% |
10 | 3400 Meadow Ct | Nashville | TN | 1493910 | $83,000 | 2 | $546 | $475 | | | $1,021 | $5,513 | $1,498 | 14.8% | $12,252 | $62,250.00 | $233.44 | $3,937.35 | $20,750.00 | 19% | 857.0% | 14.8% |
11 | 1713 Luton St | Nashville | TN | 1434373 | $84,900 | 2 | $450 | $450 | | | $900 | $4,860 | $1,331 | 12.7% | $10,800 | $63,675.00 | $238.78 | $3,074.63 | $21,225.00 | 14% | 759.2% | 12.7% |
12 | 1727 McKinney Ave | Nashville | TN | 1467692 | $84,900 | 2 | $490 | $485 | | | $975 | $5,265 | $998 | 13.8% | $11,700 | $63,675.00 | $238.78 | $3,569.63 | $21,225.00 | 17% | 813.6% | 13.8% |
13 | 3725 Village Trl | Nashville | TN | 1486019 | $84,900 | 2 | $550 | $564 | | | $1,114 | $6,016 | $1,359 | 15.7% | $13,368 | $63,675.00 | $238.78 | $4,487.03 | $21,225.00 | 21% | 895.1% | 15.7% |
14 | 3800 Ridgeside Dr | Nashville | TN | 1486025 | $84,900 | 2 | $550 | $550 | | | $1,100 | $5,940 | $1,359 | 15.5% | $13,200 | $63,675.00 | $238.78 | $4,394.63 | $21,225.00 | 21% | 887.8% | 15.5% |
15 | 80 Whitset | Nashville | TN | 1426410 | $85,000 | 2 | $550 | $550 | | | $1,100 | $5,940 | $1,087 | 15.5% | $13,200 | $63,750.00 | $239.06 | $4,391.25 | $21,250.00 | 21% | 887.1% | 15.5% |
16 | 300 Edith Ave | Nashville | TN | 1482778 | $85,000 | 2 | $450 | $400 | | | $850 | $4,590 | | 12.0% | $10,200 | $63,750.00 | $239.06 | $2,741.25 | $21,250.00 | 13% | 716.7% | 12.0% |
17 | 3524 Brookway Dr | Nashville | TN | 1493909 | $8,500 | 2 | $575 | $575 | | | $1,150 | $6,210 | $1,320 | 162.4% | $13,800 | $6,375.00 | $23.91 | $7,303.13 | $2,125.00 | 344% | 1411.2% | 162.4% |
18 | 3613 Willowcreek Ct | Nashville | TN | 1488558 | $86,000 | 2 | $580 | $570 | | | $1,150 | $6,210 | $1,283 | 16.0% | $13,800 | $64,500.00 | $241.88 | $4,687.50 | $21,500.00 | 22% | 905.8% | 16.0% |
19 | 3617 Willowcreek Ct | Nashville | TN | 1488588 | $86,000 | 2 | $550 | $570 | | | $1,120 | $6,048 | $1,283 | 15.6% | $13,440 | $64,500.00 | $241.88 | $4,489.50 | $21,500.00 | 21% | 890.8% | 15.6% |
20 | 1811 16th Ave | Nashville | TN | 1461548 | $86,900 | 2 | $600 | $600 | | | $1,200 | $6,480 | $1,665 | 16.6% | $14,400 | $65,175.00 | $244.41 | $4,987.13 | $21,725.00 | 23% | 923.5% | 16.6% |
21 | 159 Park Circ | Nashville | TN | 1432636 | $87,500 | 2 | $550 | $575 | | | $1,125 | $6,075 | $1,291 | 15.4% | $13,500 | $65,625.00 | $246.09 | $4,471.88 | $21,875.00 | 20% | 883.3% | 15.4% |
22 | 3124 Brickdale Ln | Nashville | TN | 1482662 | $87,500 | 2 | $650 | $600 | | | $1,250 | $6,750 | $1,853 | 17.1% | $15,000 | $65,625.00 | $246.09 | $5,296.88 | $21,875.00 | 24% | 941.7% | 17.1% |
23 | 1813 Manchester Ave | Nashville | TN | 1485229 | $89,000 | 2 | $700 | $800 | | | $1,500 | $8,100 | $1,802 | 20.2% | $18,000 | $66,750.00 | $250.31 | $6,896.25 | $22,250.00 | 31% | 1021.7% | 20.2% |
24 | 221 Harris St | Nashville | TN | 1463970 | $89,900 | 2 | $575 | $575 | | | $1,150 | $6,210 | $1,834 | 15.4% | $13,800 | $67,425.00 | $252.84 | $4,555.88 | $22,475.00 | 20% | 880.4% | 15.4% |
25 | 1024 Red Bud Ter | Nashville | TN | 1495039 | $89,900 | 2 | $600 | $600 | | | $1,200 | $6,480 | $1,836 | 16.0% | $14,400 | $67,425.00 | $252.84 | $4,885.88 | $22,475.00 | 22% | 904.8% | 16.0% |
26 | 1028 Red Bud Ter | Nashville | TN | 1495044 | $89,900 | 2 | $600 | $600 | | | $1,200 | $6,480 | $1,884 | 16.0% | $14,400 | $67,425.00 | $252.84 | $4,885.88 | $22,475.00 | 22% | 904.8% | 16.0% |
27 | 1721 Westchester Dr | Nashville | TN | 1500279 | $89,900 | 2 | $745 | $610 | | | $1,355 | $7,317 | $1,833 | 18.1% | $16,260 | $67,425.00 | $252.84 | $5,908.88 | $22,475.00 | 26% | 969.1% | 18.1% |
28 | 1713 Westchester Dr | Nashville | TN | 1500279 | $89,900 | 2 | $785 | $725 | | | $1,510 | $8,154 | $1,957 | 20.2% | $18,120 | $67,425.00 | $252.84 | $6,931.88 | $22,475.00 | 31% | 1020.1% | 20.2% |
29 | 1712 Westchester Dr | Nashville | TN | 1500497 | $89,900 | 2 | $600 | $805 | | | $1,405 | $7,587 | $1,910 | 18.8% | $16,860 | $67,425.00 | $252.84 | $6,238.88 | $22,475.00 | 28% | 986.8% | 18.8% |
30 | 2715 Old Mathews | Nashville | TN | 1410378 | $89,999 | 2 | $580 | $580 | | | $1,160 | $6,264 | $1,637 | 15.5% | $13,920 | $67,499.25 | $253.12 | $4,618.53 | $22,499.75 | 21% | 884.8% | 15.5% |
31 | 3629 Village Trl | Nashville | TN | 1459135 | $90,000 | 2 | $550 | $550 | | | $1,100 | $5,940 | $840 | 14.7% | $13,200 | $67,500.00 | $253.13 | $4,222.50 | $22,500.00 | 19% | 853.0% | 14.7% |
32 | 4660 Forest Ridge Dr | Nashville | TN | 1472379 | $91,900 | 2 | $600 | $500 | | | $1,100 | $5,940 | $1,614 | 14.4% | $13,200 | $68,925.00 | $258.47 | $4,158.38 | $22,975.00 | 18% | 840.1% | 14.4% |
33 | 1818 11Th Ave | Nashville | TN | 1472379 | $95,000 | 2 | $700 | $700 | | | $1,400 | $7,560 | $1,286 | 17.7% | $16,800 | $71,250.00 | $267.19 | $6,033.75 | $23,750.00 | 25% | 957.7% | 17.7% |
34 | 1708 Westchester Dr | Nashville | TN | 1488547 | $97,500 | 2 | $740 | $616 | | | $1,356 | $7,322 | $1,542 | 16.7% | $16,272 | $73,125.00 | $274.22 | $5,658.98 | $24,375.00 | 23% | 927.4% | 16.7% |
35 | 2829 Brunswick Dr | Nashville | TN | 1481715 | $104,900 | 2 | $600 | $600 | | | $1,200 | $6,480 | $952 | 13.7% | $14,400 | $78,675.00 | $295.03 | $4,379.63 | $26,225.00 | 17% | 811.0% | 13.7% |
36 | 3320 Clifton Ave | Nashville | TN | 1491655 | $104,900 | 4 | $500 | $500 | $500 | $500 | $2,000 | $10,800 | $2,977 | 22.9% | $24,000 | $78,675.00 | $295.03 | $9,659.63 | $26,225.00 | 37% | 1073.3% | 22.9% |
37 | 1509 14th Ave | Nashville | TN | 1499887 | $105,000 | 2 | $500 | $500 | | | $1,000 | $5,400 | $2,123 | 11.4% | $12,000 | $78,750.00 | $295.31 | $3,056.25 | $26,250.00 | 12% | 679.2% | 11.4% |
38 | 312 Moss Rose Ct | Nashville | TN | 1492651 | $109,000 | 2 | $610 | $610 | | | $1,220 | $6,588 | $1,776 | 13.4% | $14,640 | $81,750.00 | $306.56 | $4,373.25 | $27,250.00 | 16% | 796.6% | 13.4% |
39 | 1302 Bryan St | Nashville | TN | 1484249 | $109,900 | 2 | $595 | $595 | | | $1,190 | $6,426 | | 13.0% | $14,280 | $82,425.00 | $309.09 | $4,144.88 | $27,475.00 | 15% | 774.0% | 13.0% |
40 | 3512 Magnum Dr | Nashville | TN | 1477354 | $110,000 | 2 | $750 | $750 | | | $1,500 | $8,100 | | 16.4% | $18,000 | $82,500.00 | $309.38 | $6,187.50 | $27,500.00 | 23% | 916.7% | 16.4% |
41 | 817 & 819 Charlie Pl | Nashville | TN | 1467729 | $119,000 | 2 | $725 | $735 | | | $1,460 | $7,884 | $1,251 | 14.7% | $17,520 | $89,250.00 | $334.69 | $5,619.75 | $29,750.00 | 19% | 855.4% | 14.7% |
42 | 4011 Hutson Ave | Nashville | TN | 1479381 | $125,000 | 3 | $500 | $500 | $500 | | $1,500 | $8,100 | $1,559 | 14.4% | $18,000 | $93,750.00 | $351.56 | $5,681.25 | $31,250.00 | 18% | 841.7% | 14.4% |
43 | 2420 14Th Ave N | Nashville | TN | 1491923 | $125,000 | 2 | $700 | $775 | | | $1,475 | $7,965 | $1,720 | 14.2% | $17,700 | $93,750.00 | $351.56 | $5,516.25 | $31,250.00 | 18% | 831.1% | 14.2% |
44 | 2418 14Th Ave N | Nashville | TN | 1491932 | $125,000 | 2 | $750 | $700 | | | $1,450 | $7,830 | $1,918 | 13.9% | $17,400 | $93,750.00 | $351.56 | $5,351.25 | $31,250.00 | 17% | 820.1% | 13.9% |
45 | 259 Madison Blvd | Nashville | TN | 1497420 | $134,900 | 4 | $650 | $650 | $650 | $480 | $2,430 | $13,122 | $2,143 | 21.6% | $29,160 | $101,175.00 | $379.41 | $11,485.13 | $33,725.00 | 34% | 1050.3% | 21.6% |
46 | 1110 Fowler St | Nashville | TN | 1484567 | $145,000 | 2 | $795 | $825 | | | $1,620 | $8,748 | $2,185 | 13.4% | $19,440 | $108,750.00 | $407.81 | $5,798.25 | $36,250.00 | 16% | 795.4% | 13.4% |
47 | 257 Madison Blvd | Nashville | TN | 1495526 | $145,000 | 4 | $650 | $680 | $650 | $650 | $2,630 | $14,202 | $2,421 | 21.8% | $31,560 | $108,750.00 | $407.81 | $12,464.25 | $36,250.00 | 34% | 1053.2% | 21.8% |
48 | 3740 Turley Dr | Nashville | TN | 1500800 | $149,900 | 2 | $850 | $1,000 | | | $1,850 | $9,990 | $1,774 | 14.8% | $22,200 | $112,425.00 | $421.59 | $7,150.88 | $37,475.00 | 19% | 859.0% | 14.8% |
49 | 920 N Graycroft Ave | Nashville | TN | 1473785 | $154,900 | 2 | $1,200 | $600 | | | $1,800 | $9,720 | $1,483 | 13.9% | $21,600 | $116,175.00 | $435.66 | $6,652.13 | $38,725.00 | 17% | 821.3% | 13.9% |
50 | 826 13th St | Nashville | TN | 1496964 | $165,000 | 3 | $650 | $650 | $525 | | $1,825 | $9,855 | $2,350 | 13.3% | $21,900 | $123,750.00 | $464.06 | $6,476.25 | $41,250.00 | 16% | 788.6% | 13.3% |
51 | 952 Strouse Ave | Nashville | TN | 1372582 | $169,900 | 4 | $765 | $375 | $595 | $595 | $2,330 | $12,582 | $2,528 | 16.5% | $27,960 | $127,425.00 | $477.84 | $9,643.88 | $42,475.00 | 23% | 919.8% | 16.5% |
52 | 703 32nd Ave N | Nashville | TN | 1472886 | $170,000 | 2 | $1,000 | $1,000 | | | $2,000 | $10,800 | | 14.1% | $24,000 | $127,500.00 | $478.13 | $7,462.50 | $42,500.00 | 18% | 829.2% | 14.1% |
53 | 600 Larkin Springs Rd | Nashville | TN | 1477879 | $198,000 | 4 | $675 | $675 | $675 | $575 | $2,600 | $14,040 | $2,093 | 15.8% | $31,200 | $148,500.00 | $556.88 | $10,477.50 | $49,500.00 | 21% | 895.5% | 15.8% |
54 | 1020 Wesleyville St | Nashville | TN | 1455458 | $249,900 | 4 | $650 | $650 | $680 | $680 | $2,660 | $14,364 | $1,394 | 12.8% | $31,920 | $187,425.00 | $702.84 | $9,121.88 | $62,475.00 | 15% | 762.1% | 12.8% |
55 | | | | | | | | | | | | | | | | | | | | | | |
56 | | | | | | | | | | | | | | | | | | | | | | |
57 | | | | | | | | | | | | | | | | | | | | | | |
58 | | | | | | | | | | | | | | | | | | | | | | |
59 | | | | | | | | | | | | | | | | | | | | | | |
60 | | | | | | | | | | | | | | | | | | | | | | |
61 | | | | | | | | | | | | | | | | | | | | | | |
62 | | | | | | | | | | | | | | | | | | | | | | |
63 | | | | | | | | | | | | | | | | | | | | | | |
64 | | | | | | | | | | | | | | | | | | | | | | |
65 | | | | | | | | | | | | | | | | | | | | | | |
66 | | | | | | | | | | | | | | | | | | | | | | |
67 | | | | | | | | | | | | | | | | | | | | | | |
68 | | | | | | | | | | | | | | | | | | | | | | |
69 | | | | | | | | | | | | | | | | | | | | | | |
70 | | | | | | | | | | | | | | | | | | | | | | |
71 | | | | | | | | | | | | | | | | | | | | | | |
72 | | | | | | | | | | | | | | | | | | | | | | |
73 | | | | | | | | | | | | | | | | | | | | | | |
74 | | | | | | | | | | | | | | | | | | | | | | |
75 | | | | | | | | | | | | | | | | | | | | | | |
76 | | | | | | | | | | | | | | | | | | | | | | |
77 | | | | | | | | | | | | | | | | | | | | | | |
78 | | | | | | | | | | | | | | | | | | | | | | |
79 | | | | | | | | | | | | | | | | | | | | | | |
80 | | | | | | | | | | | | | | | | | | | | | | |
81 | | | | | | | | | | | | | | | | | | | | | | |
82 | | | | | | | | | | | | | | | | | | | | | | |
83 | | | | | | | | | | | | | | | | | | | | | | |
|
|