Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.93% first-year return on $41,559 initial cash invested.
-1.93%
Cash On Cash
6.49%
Cap Rate
$1,470
Rent
-$67
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,537
Mortgage P&I
72%
$1,064
Property Taxes
1%
$21
Home Insurance
5%
$69
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
206 Hillview Ave, Knoxville, TN 37914 | $1,300 | 2 | 2 | 800 | 0.4 mi |
3615 Lilac Ave, Knoxville, TN 37914 | $1,150 | 2 | 1 | 722 | 0.7 mi |
4237 Holston Dr, Knoxville, TN 37914 | $1,450 | 2 | 1 | 784 | 0.2 mi |
5013O Barr Rd, Knoxville, TN 37914 | $1,400 | 2 | 1 | 754 | 1.1 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