Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $81,900 initial cash invested.
-9.88%
Cash On Cash
4.05%
Cap Rate
0.7
DSCR
$2,170
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,844
Mortgage P&I
87%
$1,883
Property Taxes
12%
$262
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2511 Larkspur Dr, Johnson City, TN 37604 | $2,000 | 3 | 2.5 | 2814 | 2 mi |
103 Terrace Ct, Johnson City, TN 37601 | $2,300 | 3 | 3 | 3204 | 2.4 mi |
1832 W Lakeview Dr, Johnson City, TN 37601 | $2,200 | 3 | 2 | 2250 | 0.7 mi |
501 Longview Dr, Johnson City, TN 37604 | $2,000 | 3 | 2.5 | 2100 | 1.8 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