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 Mid-Term investment with a projected -11.26% first-year return on $158k initial cash invested.
-11.26%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$3,540
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $5,026 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$5,026
Mortgage P&I
97%
$3,429
Property Taxes
3%
$113
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389