Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $73,206 initial cash invested.
-6.79%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$2,010
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,424
Mortgage P&I
84%
$1,683
Property Taxes
4%
$90
Home Insurance
6%
$126
HOA
0%
$3
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3642 Michigan Ave Rd NE, Cleveland, TN 37323 | $2,095 | 3 | 2 | 1950 | 1.9 mi |
Coming Soon 3642 Michigan Ave Rd NE, Cleveland, TN 37323 | $2,200 | 3 | 2 | 1950 | 1.9 mi |
1775 Autumn Dr NE, Cleveland, TN 37323 | $2,175 | 3 | 2 | 1994 | 2.6 mi |
5058 Skyline Way NE, Cleveland, TN 37312 | $2,200 | 3 | 2 | 1672 | 1.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality