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 Long-Term investment with a projected -26.04% first-year return on $279k initial cash invested.
-26.04%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,958
Rent
-$6,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $9,014 expenses = $6,056 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,958
Total Expenses
$9,014
Mortgage P&I
229%
$6,780
Property Taxes
34%
$1,000
Home Insurance
16%
$465
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0