Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.76% first-year return on $35,490 initial cash invested.
8.76%
Cash On Cash
8.43%
Cap Rate
1.4
DSCR
$1,610
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,351
Mortgage P&I
53%
$848
Property Taxes
2%
$26
Home Insurance
4%
$59
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
433 Taliwa Dr, Knoxville, TN 37920 | $1,900 | 2 | 2 | 1050 | 0.9 mi |
4604 Meadow Ct, Knoxville, TN 37920 | $2,100 | 2 | 2 | 1050 | 1 mi |
445 W Blount Ave, Apt 225, Knoxville, TN 37920 | $2,100 | 2 | 2 | 996 | 1.5 mi |
1733 Allen Ave, Knoxville, TN 37920 | $1,700 | 2 | 2 | 1160 | 1.8 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