Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.5% first-year return on $28,350 initial cash invested.
29.5%
Cash On Cash
13.52%
Cap Rate
$2,040
Rent
$697
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,343
Mortgage P&I
35%
$722
Property Taxes
2%
$44
Home Insurance
2%
$47
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2729 E Magnolia Ave, Knoxville, TN 37914 | $1,800 | 3 | 2 | 1594 | 1.2 mi |
2418 Selma Ave, Knoxville, TN 37915 | $1,445 | 3 | 2 | 1480 | 1.3 mi |
2434 Kantebury Dr, Knoxville, TN 37917 | $2,200 | 3 | 2 | 1633 | 2.3 mi |
4614 Washington Pike, Knoxville, TN 37917 | $2,500 | 3 | 2 | 1568 | 2.6 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