REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
118 W Moody Ave, Knoxville, TN 37920
$215,000 • 3 beds • 2 baths • 1099 sqft
This property might be a fair Long-Term investment with a projected 6.09% first-year return on $45,150 initial cash invested.
Cash On Cash
6.09%
Cap Rate
8.22%
Rent
$2,000
Signal: Med.
Cashflow
$229
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,150
Downpayment $43,000
Closing costs $2,150
Rehab $0
Furnishing $0
Cashflow
Total Income $2,000
Total Expenses $1,771
Mortgage P&I $1,144
Property Taxes $32
Home Insurance $75
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 119 Keeble Ave | $2000 | 3 | 1.5 | 1100 | 0 mi |
| 2 | 934 E Moody Ave | $2000 | 3 | 2 | 1086 | 1.6 mi |
| 3 | 4450 Galbraith School Rd | $1700 | 3 | 2 | 1150 | 1.6 mi |
| 4 | 811 Oliver Rd | $1800 | 3 | 2 | 1108 | 2.5 mi |
| 5 | 809 Valley Dr | $1400 | 3 | 1.5 | 1120 | 1.2 mi |
| 6 | 3607 W Martin Mill Pike | $2000 | 3 | 2 | 1300 | 0.6 mi |
| 7 | 3232 Sevier Ave | $2000 | 3 | 2 | 1150 | 2.5 mi |
| 8 | 918 Gertrude Ave | $2200 | 3 | 2 | 1050 | 2.7 mi |
| 9 | 3406 Compton St | $2200 | 3 | 2 | 1200 | 2.2 mi |
| 10 | 3217 Bikers Path Way | $1750 | 3 | 2.5 | 1100 | 1.9 mi |
| 11 | 3209 Bikers Path Way | $1795 | 3 | 2.5 | 1100 | 1.9 mi |
| 12 | 3205 Bikers Path Way | $1980 | 3 | 2.5 | 1100 | 1.9 mi |
| 13 | 1735 Lake Ave, Apt 702 | $3600 | 3 | 2 | 1050 | 2.9 mi |
| 14 | 2601 Scottish Pike | $1150 | 3 | 2 | 912 | 1.6 mi |
| 15 | 3620 Alpine Dr | $2600 | 3 | 2 | 1285 | 2.1 mi |
| 16 | 1321 Baker Ave | $1495 | 3 | 2 | 960 | 2.5 mi |
| 17 | 2032 Berea Ave | $1700 | 3 | 2 | 1200 | 3.2 mi |
| 18 | 2968 Sevier Ave | $1900 | 3 | 2 | 1274 | 2.6 mi |
| 19 | 3001 River Towne Way, Apt 408 | $2795 | 3 | 2 | 1408 | 1.5 mi |
| 20 | 3001 River Towne Way, Apt 403 | $3300 | 3 | 2 | 1408 | 1.5 mi |
| 21 | 3001 River Towne Way, Apt 508 | $2500 | 3 | 2 | 1408 | 1.5 mi |
| 22 | 3001 River Towne Way | $2900 | 3 | 2 | 1450 | 1.5 mi |
| 23 | 3001 River Towne Way, Apt 110 | $2500 | 3 | 2 | 1450 | 1.5 mi |
| 24 | 3001 River Towne Way, Apt 209 | $3000 | 3 | 2 | 1450 | 1.5 mi |
| 25 | 1719 Trotter Ave | $2400 | 3 | 2 | 900 | 2.4 mi |