2100 Riverside Terrace

Nashville, TN 37206|East Nashville

$510,000$549,000

$196/sqft

4Beds

3Baths

2,600sqft

9,800lot sqft

2008Built

34DOM

Below Average

Risk Level

High

Market TrendAppreciating

Pass - Current pricing does not support adequate returns. Risk-adjusted returns are below target thresholds.

Quick Metrics

ARV$561,855

Rehab Cost$20,800

Profit Potential$31,055

Cap Rate4.8%

Cash-on-Cash-3.6%

Monthly Cash Flow-$491

DSCR0.81x

Deal Score Breakdown

Investment Summary

Capital Required

Down Payment (25%)$127,500

Closing Costs (3%)$15,300

Rehab Budget$20,800

Total Cash Required$163,600

Returns

Annual Cash Flow-$5,895

ROI (Flip)19.0%

Break EvenN/A

Assumes 25% down, 6.95% interest rate, 30-year fixed. Actual terms may vary.

Property Description

East Nashville gem with incredible views of the Cumberland River. Open floor plan, chef's kitchen, and an expansive master suite. Oversized lot with potential for ADU. Motivated seller relocating.

River Views

Chef's Kitchen

ADU Potential

Hardwood Throughout

Smart Thermostat

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.