REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1013 Glider Ave, Knoxville, TN 37917
$159,000 • 2 beds • 1 baths • 720 sqft

This property might be a fair Long-Term investment with a projected 5.93% first-year return on $33,390 initial cash invested.

Cash On Cash
5.93%
Cap Rate
8.19%
Rent
$1,475
Signal: Med.
Cashflow
$165
Financing
Purchase Price  $159k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $33,390
Downpayment  $31,800
Closing costs  $1,590
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,475
Total Expenses  $1,310
Mortgage P&I  $846
Property Taxes  $24
Home Insurance  $56
PManagement  $148
CapEx  $74
Vacancy  $88
Maintenance  $74
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11705 Washington Ave, Apt 5$1025216950.5 mi
22620 Nichols Ave$1049217261.1 mi
32102 Adams Ave$1500217700.4 mi
41901 E 5th Ave, Apt 9$995217001 mi
52102 Whittle Springs Rd$1550217500.8 mi
62424 E Glenwood Ave, Apt 2$1050217580.7 mi
72400 Woodbine Ave$1400217500.9 mi
8Chicago Ave$1200217501 mi
91722 Coker Ave, Apt 4$1050217501 mi
101931 Cecil Ave$1400217680.7 mi
111901 Woodbine Ave$1550217680.8 mi
121516 Cecil Ave$1600217680.8 mi
132017 Chicago Ave$1700217801 mi
142400 Brice St$1500217681.2 mi
15201 W 5th Ave, Apt 5$1800217282.1 mi
161901 E 5th Ave, Apt 5$975216501 mi
17307 E Oldham Ave$1500217502 mi
18326 Ben Hur Ave$1200217681.7 mi
191039 Oglewood Ave$1395217681.8 mi
20905 E Columbia Ave$1500217752 mi
211934 Fine Ave$1650218460.7 mi
222615 Martin Luther King Jr Ave$1200217941.6 mi
233213 Shields Ave$1500217582.4 mi
242408 Amber St$1500218161.5 mi
252732 Barton St$1475218251.6 mi