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 might be a fair Mid-Term investment with a projected 2.66% first-year return on $73,650 initial cash invested.
2.66%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$2,448
Rent
$163
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
$2,448
Total Expenses
$2,285
Mortgage P&I
53%
$1,296
Property Taxes
3%
$64
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269