REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 3.09% first-year return on $33,390 initial cash invested.

Cash On Cash
3.09%
Cap Rate
7.55%
Rent
$1,367
Cashflow
$86
Rent Confidence:  High
Annual
$16,404
Median
$1,425
Avg
$1,368
Samples
25
Financing
Purchase Price  $159k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $33,390
Downpayment  20% $31,800
Closing costs  1% $1,590
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,367
Total Expenses  $1,281
Mortgage P&I  62% $846
Property Taxes  2% $24
Home Insurance  4% $56
PManagement  10% $137
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11013 Glider Ave$1500217200 mi
21705 Washington Ave, Apt 5$997216950.5 mi
32620 Nichols Ave$1049217261.1 mi
41901 E 5th Ave, Apt 8$995217001 mi
52102 Adams Ave$1500217700.4 mi
61901 E 5th Ave, Apt 9$995217001 mi
72102 Whittle Springs Rd$1550217500.8 mi
81912 Wheeler St$1425217940.1 mi
92400 Woodbine Ave$1400217500.9 mi
10Chicago Ave$1200217501 mi
111722 Coker Ave, Apt 4$1050217501 mi
121931 Cecil Ave$1400217680.7 mi
131901 Woodbine Ave$1550217680.8 mi
142017 Chicago Ave$1700217801 mi
152400 Brice St$1500217681.2 mi
16201 W 5th Ave, Apt 5$1800217282.1 mi
172771 Ontario St$1550217042 mi
18307 E Oldham Ave$1500217502 mi
19326 Ben Hur Ave$1200217681.7 mi
202011 Coker Ave$1150218061.1 mi
211039 Oglewood Ave$1395217681.8 mi
222615 Martin Luther King Jr Ave$1300217941.6 mi
23905 E Columbia Ave$1500217752 mi
243213 Shields Ave$1500217582.4 mi
253213 Shields Ave, Unit 1$1500217582.4 mi

Projections