Unlock all features! Tap here to upgrade
354 Mountain Farms Rd, Signal Mountain, TN 37377
3 beds • 2 baths • 2818 sqft
$1,329,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.47% first-year return on $297k initial cash invested.
-21.47%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$4,437
Rent
-$5,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $9,752 expenses = $5,315 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$9,752
Mortgage P&I
153%
$6,780
Property Taxes
23%
$1,000
Home Insurance
10%
$465
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488