Unlock all features! Tap here to upgrade
1279 Upper Middle Creek Rd, Sevierville, TN 37876
3 beds • 5 baths • 2393 sqft
$966,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.49% first-year return on $203k initial cash invested.
-7.49%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$5,567
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,567 income − $6,834 expenses = $1,267 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,567
Total Expenses
$6,834
Mortgage P&I
86%
$4,807
Property Taxes
4%
$232
Home Insurance
6%
$348
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0