Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $80,577 initial cash invested.
-11.93%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$1,840
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,641
Mortgage P&I
101%
$1,853
Property Taxes
9%
$167
Home Insurance
8%
$139
HOA
0%
$4
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1166 Stonegate Cir NW, Cleveland, TN 37312 | $1,900 | 3 | 2 | 1719 | 0.2 mi |
176 Hunters Run Cir NW, Cleveland, TN 37312 | $2,200 | 3 | 2 | 1467 | 0.2 mi |
675 Northview Dr NW, Cleveland, TN 37312 | $1,900 | 3 | 2 | 1708 | 0.7 mi |
5600 N Lee Hwy, Cleveland, TN 37312 | $2,229 | 3 | 2 | 1618 | 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