Unlock all features! Tap here to upgrade
1089 Old Railroad Grade Rd, Roan Mountain, TN 37687
3 beds • 4 baths • 2778 sqft
$668,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.76% first-year return on $140k initial cash invested.
-17.76%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,360
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $4,436 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$4,436
Mortgage P&I
145%
$3,429
Property Taxes
5%
$113
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0