Unlock all features! Tap here to upgrade
9830 Leslie Sandidge Dr Lot 18, Ooltewah, TN 37363
3 beds • 3 baths • 2650 sqft
$649,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $154k initial cash invested.
-5.48%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$4,149
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$4,853
Mortgage P&I
77%
$3,175
Property Taxes
1%
$28
Home Insurance
5%
$227
HOA
0%
$13
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456