REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1512 Cunningham Rd, Knoxville, TN 37918
$181,400 • 2 beds • 2 baths • 2016 sqft

This property could be a profitable Long-Term investment with a projected 12.66% first-year return on $38,094 initial cash invested.

Cash On Cash
12.66%
Cap Rate
9.71%
Rent
$2,015
Cashflow
$402
Rent Confidence:  High
Annual
$24,180
Median
$1,950
Avg
$1,936
Samples
25
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  $2,015
Total Expenses  $1,613
Mortgage P&I  $965
Property Taxes  $59
Home Insurance  $64
PManagement  $202
CapEx  $101
Vacancy  $121
Maintenance  $101
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14429 Doris Cir$18952216324.4 mi
27427 Long Shot Ln$19002214402.9 mi
37219 Long Shot Ln$19002214223.1 mi
47313 Long Shot Ln$20502214223.1 mi
57239 Long Shot Ln$21002214223.1 mi
67109 Allison Way$16002213732.8 mi
77604 Long Shot Ln$19502213622.9 mi
87570 Long Shot Ln$21502213622.9 mi
9422 Toronto Ln$20002213623 mi
10451 Toronto Ln$20002213623 mi
117608 Long Shot Ln, Unit 7608$20002213502.9 mi
127915 Leverette Way$1595224.2 mi
13920 Bradley Bell Dr$17502211561.8 mi
147227 Long Shot Ln$17502212423.1 mi
157410 Long Shot Ln$18502212213 mi
16404 Boulder Ridge Way$180022.513552.8 mi
177022 Pelsor Ln$250032.521481 mi
185924 Knox Hill Way$18952212554 mi
197108 Nans Creek Way$19753216500.8 mi
205934 Knox Hill Way$20002212453.9 mi
215936 Knox Hill Way$22002212453.9 mi
227101 Nans Creek Way$17903216500.8 mi
23931 Bradley Bell Dr$1500229521.8 mi
247008 Rollins Rd$22993220003.7 mi
25910 Laurel Meadows Way$19503216150.8 mi