Unlock all features! Tap here to upgrade
2087 Fodderstack Mountain Loop, Greeneville, TN 37745
3 beds • 2 baths • 1536 sqft
$384,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $98,640 initial cash invested.
-5.67%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,488
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,954 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,954
Mortgage P&I
77%
$1,928
Property Taxes
2%
$38
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274