Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $599k initial cash invested.
-27.18%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,520
Rent
-$13,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$17,077
Mortgage P&I
405%
$14,257
Property Taxes
22%
$782
Home Insurance
28%
$998
HOA
4%
$125
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1779 Firelight Way, Ooltewah, TN 37363 | $2,995 | 4 | 4 | 2784 | 0.9 mi |
1780 Windstone Dr, Ringgold, GA 30736 | $4,700 | 4 | 3.5 | 3950 | 2.4 mi |
1717 Buttonwood Loop, Chattanooga, TN 37421 | $2,900 | 4 | 3.5 | 3076 | 0.9 mi |
9791 Haven Port Ln, Ooltewah, TN 37363 | $3,850 | 5 | 4.5 | 3999 | 0.4 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