Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.29% first-year return on $35,679 initial cash invested.
14.29%
Cash On Cash
9.98%
Cap Rate
1.58
DSCR
$1,910
Rent
$425
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,485
Mortgage P&I
47%
$892
Property Taxes
2%
$35
Home Insurance
3%
$60
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
721 Lippencott St, Knoxville, TN 37920 | $1,950 | 3 | 1 | 1450 | 1.4 mi |
2331 Riverside Dr, Knoxville, TN 37915 | $1,850 | 3 | 1 | 1250 | 0.7 mi |
419 S Hembree St, Knoxville, TN 37914 | $1,450 | 3 | 1 | 1557 | 1.4 mi |
2225 Atchley St, Apt 1, Knoxville, TN 37920 | $1,850 | 3 | 1 | 1275 | 1.3 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