Unlock all features! Tap here to upgrade
4073 Windtree Dr #13, Signal Mountain, TN 37377
3 beds • 5 baths • 4004 sqft
$1,225,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $275k initial cash invested.
-15.65%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$5,487
Rent
-$3,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $9,077 expenses = $3,590 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$9,077
Mortgage P&I
114%
$6,245
Property Taxes
10%
$538
Home Insurance
8%
$429
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604