4655 S Pittsburg Mountain Rd, South Pittsburg, TN 37380
3 beds • 4 baths • 1776 sqft
$373,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.03% first-year return on $78,435 initial cash invested.
-13.03%
Cash On Cash
4.13%
Cap Rate
0.63
DSCR
$1,999
Rent
-$852
Cashflow
Cash Flow
$1,999 income − $2,851 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,851
Mortgage P&I
102%
$2,036
Property Taxes
4%
$71
Home Insurance
11%
$224
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0