Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.17% first-year return on $20,790 initial cash invested.
31.17%
Cash On Cash
13.89%
Cap Rate
$1,590
Rent
$540
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,050
Mortgage P&I
33%
$526
Property Taxes
5%
$75
Home Insurance
2%
$35
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
325 Ave B, Knoxville, TN 37920 | $1,400 | 2 | 1 | 952 | 0.1 mi |
210 W Moody Ave, Knoxville, TN 37920 | $1,495 | 2 | 1 | 1033 | 0.9 mi |
213 W Moody Ave, Knoxville, TN 37920 | $1,245 | 2 | 1 | 744 | 0.9 mi |
327 Volena Pl, Knoxville, TN 37920 | $1,400 | 2 | 1 | 936 | 1 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