Unlock all features! Tap here to upgrade
741 Gray Station Sul Springs Rd, Jonesborough, TN 37659
3 beds • 2 baths • 2731 sqft
$419,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.34% first-year return on $88,179 initial cash invested.
-19.34%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$1,466
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $2,887 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,179
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$2,887
Mortgage P&I
150%
$2,195
Property Taxes
11%
$164
Home Insurance
10%
$147
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0