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 Long-Term investment with a projected -21.01% first-year return on $257k initial cash invested.
-21.01%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$3,658
Rent
-$4,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $8,163 expenses = $4,505 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,658
Total Expenses
$8,163
Mortgage P&I
171%
$6,245
Property Taxes
15%
$538
Home Insurance
12%
$429
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0