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 Mid-Term investment with a projected -4.39% first-year return on $96,435 initial cash invested.
-4.39%
Cash On Cash
5.79%
Cap Rate
0.89
DSCR
$2,998
Rent
-$353
Cashflow
Cash Flow
$2,998 income − $3,351 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,351
Mortgage P&I
68%
$2,036
Property Taxes
2%
$71
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330