Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $99,750 initial cash invested.
-10.24%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$2,470
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,321
Mortgage P&I
93%
$2,294
Property Taxes
9%
$218
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7183 Mercedes Ln, Ooltewah, TN 37363 | $2,200 | 4 | 3 | 2200 | 0.2 mi |
7078 Klingler Ln, Ooltewah, TN 37363 | $2,445 | 4 | 3 | 2218 | 0.2 mi |
7393 Pfizer Dr, Ooltewah, TN 37363 | $2,400 | 4 | 3 | 2276 | 0.4 mi |
6365 Frankfurt Rd, Ooltewah, TN 37363 | $2,400 | 4 | 3 | 2033 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality