Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $82,593 initial cash invested.
-11.51%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$1,800
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,592
Mortgage P&I
106%
$1,899
Property Taxes
5%
$82
Home Insurance
8%
$135
HOA
0%
$8
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1022 Bell Rd SE, Cleveland, TN 37323 | $1,750 | 3 | 2 | 1792 | 1.7 mi |
380 Farmway Dr SE, Cleveland, TN 37323 | $1,800 | 3 | 2 | 1504 | 0.1 mi |
217 Home Place Ct SE, Cleveland, TN 37323 | $1,895 | 3 | 2 | 1472 | 0.2 mi |
416 Bullington Rd SW, Cleveland, TN 37311 | $1,800 | 3 | 2 | 1700 | 2.9 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