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

$1,039,000

For Sale - Active
1775 Beckwith Rd, Mount Juliet, TN 37122
4 Beds
4 Baths
3,604 Square Feet
0.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: May 27, 2025 at 03:59AM

Investment Summary


Monthly Cash Flow
-$2,301
Cap Rate
3.6%
Cash-on-Cash Return
-11.6%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-7.2%

Property Description


0.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a

This very well-maintained home boasts numerous upgrades, ensuring modern comfort and style. As you arrive, you'll notice the fully fenced front yard, providing both privacy and security. New roof and gutters January 2025. Step inside to find new windows and doors installed in 2023, enhancing energy efficiency and aesthetic appeal. Custom closets and pantry installed in 2024. The backyard is an oasis, featuring a hot tub and new decking around the pool, both added in 2023, perfect for relaxation and entertaining. Pet lovers will appreciate the heated and cooled dog shed, offering a comfortable space for furry family members. Inside, the home is equipped with two washers and dryers, making laundry a breeze, and a dual fridge setup for ample food storage. The property also includes an in-law suite, ideal for extended family or guests. Don't miss the opportunity to own this upgraded gem in a desirable location. Contact us today to schedule a viewing of 1775 Beckwith Rd!

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: Detached, Paved
  • Details: Detached, Paved
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Stories: 2
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Type: Gable or Hip
  • Roof Material: Shingle
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 07100313
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2002

Tax Information

  • Annual Tax: $2,893

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Wilson

Listing Details


Listed by:
Leslie Eggleston
eXp Realty
(615) 900-5016

Source:
Realtracs
MLS#: 2685982

Investment Summary


Monthly Cash Flow
-$2,301
Cap Rate
3.6%
Cash-on-Cash Return
-11.6%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-7.2%

Purchase Details

Find an Agent

Purchase price:
$1,039,000
Amount financed:
-$831,200
Down payment:
$207,800
Closing costs:
$31,170
Rehab costs:
$0
Initial cash invested:
$238,970
Square feet:
3,604
Cost per square foot:
$288
Monthly rent per square foot:
$1.36

Financing Details

Find a Lender

Loan amount:
$831,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$5,441
Property tax:
$241
Insurance:
$343
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,025

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,900 $58,800
Vacancy loss: (6%)
6% -$294 -$3,528
Operating income:
$4,606 $55,272

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$241-$2,893
Insurance: (7%)
7%-$343-$4,116
Property management: (8%)
8%-$392-$4,704
Repairs & maintenance: (5%)
5%-$245-$2,940
Capital expenditures: (5%)
5%-$245-$2,940
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (30%)
30%-$1,466-$17,593

Cash Flow


Monthly Yearly
Net operating income:
$3,140 $37,680
Mortgage payments:
-$5,441 -$65,292
Cash flow:
$2,301 $27,612