Unlock all features! Tap here to upgrade
1960 Peach Orchard Hill Rd NE, Cleveland, TN 37323
3 beds • 2 baths • 1198 sqft
$265,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -1.99% first-year return on $73,650 initial cash invested.
-1.99%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$2,559
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,681
Mortgage P&I
51%
$1,296
Property Taxes
3%
$64
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640