Unlock all features! Tap here to upgrade
321 Signal Mountain Blvd, Signal Mountain, TN 37377
3 beds • 2 baths • 2250 sqft
$995,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.1% first-year return on $209k initial cash invested.
-22.1%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$2,485
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $6,334 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$6,334
Mortgage P&I
204%
$5,067
Property Taxes
11%
$274
Home Insurance
14%
$348
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0