Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$850,000

For Sale - Active
1110 Stratford Ave, Nashville, TN 37216
3 Beds
3 Baths
1,880 Square Feet
0.00 Acres Lot
Built in 1948
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: May 22, 2025 at 03:19AM

Investment Summary


Monthly Cash Flow
-$2,750
Cap Rate
2.4%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.38
Internal Rate of Return (5 years)
-12.3%

Property Description


0.00 Acres Lot
Built in 1948
For Sale - Active
Units n/a

ATTENTION Builders & Renovators! You have two options: 1) finish renovating 2611sf home OR 2) renovate 1880sf home and also build an additional home of your dreams in highly coveted Historic Inglewood! This is not an HPR or rezone but approved by historic/planning to be deeded back into two lots (currently a single lot) once the existing 731sf non conforming unfinished addition is removed. Existing historic portion of house has interior updates and basement. Agent related to Seller.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Gravel
  • Details: Gravel
  • Garage Spaces: 0
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 2
  • Attic: Yes
  • Basement: Yes
  • Basement Description: Unfinished
  • Fireplace: Yes

Exterior Features

  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 06115032200
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cottage
  • Year Built: 1948

Tax Information

  • Annual Tax: $2,770

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air, Ceiling Fan(s), Electric

Location

  • County: Davidson

Listing Details


Listed by:
Chad Lautt
SUBURBAN COWBOYS LLC
(615) 416-1217

Source:
Realtracs
MLS#: 2375506

Investment Summary


Monthly Cash Flow
-$2,750
Cap Rate
2.4%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.38
Internal Rate of Return (5 years)
-12.3%

Purchase Details

Find an Agent

Purchase price:
$850,000
Amount financed:
-$680,000
Down payment:
$170,000
Closing costs:
$25,500
Rehab costs:
$0
Initial cash invested:
$195,500
Square feet:
1,880
Cost per square foot:
$452
Monthly rent per square foot:
$1.49

Financing Details

Find a Lender

Loan amount:
$680,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$4,451
Property tax:
$231
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,878

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$231-$2,770
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$931-$11,170

Cash Flow


Monthly Yearly
Net operating income:
$1,701 $20,412
Mortgage payments:
-$4,451 -$53,412
Cash flow:
$2,750 $33,000