Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.36% first-year return on $36,645 initial cash invested.
4.36%
Cash On Cash
7.52%
Cap Rate
1.23
DSCR
$1,480
Rent
$133
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,347
Mortgage P&I
60%
$886
Property Taxes
1%
$15
Home Insurance
4%
$61
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4215 Acuff St, Knoxville, TN 37917 | $1,495 | 2 | 1 | 730 | 0.4 mi |
609 E Inskip Dr, Knoxville, TN 37912 | $1,295 | 2 | 1 | 700 | 1.7 mi |
814 Freemason St, Knoxville, TN 37917 | $1,600 | 2 | 1 | 792 | 0.3 mi |
1013 Glider Ave, Knoxville, TN 37917 | $1,500 | 2 | 1 | 720 | 1.7 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