Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.83% first-year return on $31,500 initial cash invested.
13.83%
Cash On Cash
9.66%
Cap Rate
1.59
DSCR
$1,710
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,347
Mortgage P&I
44%
$758
Property Taxes
5%
$91
Home Insurance
3%
$52
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
229 Chickamauga Ave, Knoxville, TN 37917 | $1,650 | 3 | 1 | 960 | 1 mi |
301 E Churchwell Ave, Knoxville, TN 37917 | $1,550 | 3 | 1 | 1059 | 1.2 mi |
830 Vermont Ave, Knoxville, TN 37921 | $1,800 | 3 | 1 | 1108 | 0.6 mi |
1302 W Baxter Ave, Knoxville, TN 37921 | $1,700 | 3 | 1 | 896 | 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