- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1705 Washington Ave, Apt 5 | $1025 | 2 | 1 | 695 | 0.5 mi |
2 | 2620 Nichols Ave | $1049 | 2 | 1 | 726 | 1.1 mi |
3 | 2102 Adams Ave | $1500 | 2 | 1 | 770 | 0.4 mi |
4 | 1901 E 5th Ave, Apt 9 | $995 | 2 | 1 | 700 | 1 mi |
5 | 2102 Whittle Springs Rd | $1550 | 2 | 1 | 750 | 0.8 mi |
6 | 2424 E Glenwood Ave, Apt 2 | $1050 | 2 | 1 | 758 | 0.7 mi |
7 | 2400 Woodbine Ave | $1400 | 2 | 1 | 750 | 0.9 mi |
8 | Chicago Ave | $1200 | 2 | 1 | 750 | 1 mi |
9 | 1722 Coker Ave, Apt 4 | $1050 | 2 | 1 | 750 | 1 mi |
10 | 1931 Cecil Ave | $1400 | 2 | 1 | 768 | 0.7 mi |
11 | 1901 Woodbine Ave | $1550 | 2 | 1 | 768 | 0.8 mi |
12 | 1516 Cecil Ave | $1600 | 2 | 1 | 768 | 0.8 mi |
13 | 2017 Chicago Ave | $1700 | 2 | 1 | 780 | 1 mi |
14 | 2400 Brice St | $1500 | 2 | 1 | 768 | 1.2 mi |
15 | 201 W 5th Ave, Apt 5 | $1800 | 2 | 1 | 728 | 2.1 mi |
16 | 1901 E 5th Ave, Apt 5 | $975 | 2 | 1 | 650 | 1 mi |
17 | 307 E Oldham Ave | $1500 | 2 | 1 | 750 | 2 mi |
18 | 326 Ben Hur Ave | $1200 | 2 | 1 | 768 | 1.7 mi |
19 | 1039 Oglewood Ave | $1395 | 2 | 1 | 768 | 1.8 mi |
20 | 905 E Columbia Ave | $1500 | 2 | 1 | 775 | 2 mi |
21 | 1934 Fine Ave | $1650 | 2 | 1 | 846 | 0.7 mi |
22 | 2615 Martin Luther King Jr Ave | $1200 | 2 | 1 | 794 | 1.6 mi |
23 | 3213 Shields Ave | $1500 | 2 | 1 | 758 | 2.4 mi |
24 | 2408 Amber St | $1500 | 2 | 1 | 816 | 1.5 mi |
25 | 2732 Barton St | $1475 | 2 | 1 | 825 | 1.6 mi |