REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1512 Cunningham Rd, Knoxville, TN 37918
$181,4002 beds • 2 baths • 2016 sqft

This property could be a profitable Long-Term investment with a projected 10.02% first-year return on $38,094 initial cash invested.

Cash On Cash
10.02%
Cap Rate
9.12%
Rent
$1,900
Signal: Med.
Cashflow
$318
Financing

Purchase Price  $181k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $38,094
Downpayment  $36,280
Closing costs  $1,814
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,900
Total Expenses  $1,582
Mortgage P&I  $965
Property Taxes  $59
Home Insurance  $64
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17168 High Alpine Ln$19502214782.9 mi
27427 Long Shot Ln$19002214402.9 mi
37428 Long Shot Ln$17502214402.9 mi
47239 Long Shot Ln$21002214223.1 mi
57313 Long Shot Ln$20502214223.1 mi
67219 Long Shot Ln$21502214223.1 mi
77317 Long Shot Ln$17502214223.1 mi
87611 Long Shot Ln$18502213623 mi
97333 Calla Crossing Ln$22953218000.6 mi
101732 Dry Gap Pike$18953217280.4 mi
117410 Long Shot Ln$18502212213 mi
12404 Boulder Ridge Way$180022.513552.8 mi
13534 Kashmir Way, # 1$13502210752.4 mi
14929 Chip Cove Ln$17002210001.8 mi
157385 Calla Crossing Ln$215032.521920.7 mi
165924 Knox Hill Way$21952212554 mi
175936 Knox Hill Way$22002212453.9 mi
187101 Nans Creek Way$17903216500.8 mi
19931 Bradley Bell Dr$1500229521.8 mi
207008 Rollins Rd$22993220003.7 mi
21908 Chip Cove Ln$1500229521.8 mi
22910 Laurel Meadows Way$19753216150.8 mi
232001 Ridgecrest Dr$16002210472.7 mi
247100 Nans Creek Way$20003216150.8 mi
257524 Holly Crest Ln$255032.518801.3 mi