Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.24% first-year return on $39,879 initial cash invested.
17.24%
Cash On Cash
10.43%
Cap Rate
1.71
DSCR
$2,230
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$1,657
Mortgage P&I
43%
$966
Property Taxes
2%
$44
Home Insurance
3%
$66
PManagement
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1121 Magnet Pl, Knoxville, TN 37915 | $2,425 | 4 | 2 | 1550 | 1.2 mi |
4334 W Scarlett Ln, Knoxville, TN 37920 | $2,200 | 4 | 2 | 1675 | 0.8 mi |
4334 Scarlett Ln SE, Knoxville, TN 37920 | $2,200 | 4 | 2 | 1675 | 0.8 mi |
2126 Brooks Ave, Knoxville, TN 37915 | $1,795 | 4 | 2 | 1768 | 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