Unlock all features! Tap here to upgrade
188 Horseshoe Bend Rd E, Signal Mountain, TN 37377
3 beds • 11 baths • 2641 sqft
$807,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $188k initial cash invested.
-9.13%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,886
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $6,313 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,074
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$6,313
Mortgage P&I
83%
$4,045
Property Taxes
5%
$254
Home Insurance
7%
$346
HOA
0%
$8
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537