• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1515 Robert Huff Ln, Knoxville, TN 37914
$204,0001 beds • 1 baths • 744 sqft

This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $42,840 initial cash invested.

Cash On Cash
-11.88%
Cap Rate
4.2%
Rent
$1,046
Cashflow
-$424
Rent Confidence:  High
Annual
$12,552
Median
$950
Avg
$1,047
Samples
25
Financing

Purchase Price  $204k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $42,840
Downpayment  20% $40,800
Closing costs  1% $2,040
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,046
Total Expenses  $1,470
Mortgage P&I  104% $1,086
Property Taxes  4% $41
Home Insurance  7% $71
PManagement  10% $105
CapEx  5% $52
Vacancy  6% $63
Maintenance  5% $52
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12830 Wilson Ave$1200117501.4 mi
23224E 5th Ave, Unit Fl$950117502.1 mi
33224E 5th Ave, Unit 3$950117502.1 mi
43607 Boyds Bridge Pike$950116400.4 mi
53101 Marble Hill Blvd$1200118750.6 mi
63212 E 5th Ave, Unit Fl$950117002.1 mi
7409 Milligan St$900118002.2 mi
81642 Hillwood Dr, Apt H3$950117383.6 mi
91642 Hillwood Dr, Apt H14$950117383.6 mi
104200 Mccalla Ave, Apt 1$1200116002.2 mi
114200 Mccalla Ave, Apt 2$1200116002.2 mi
121705 Washington Ave, Apt 2$925116503.6 mi
133137 Ashland Ave$925111.7 mi
142121 Pleasant View Rd, Unit 2$1400118503.7 mi
153010 E Magnolia Ave$775112 mi
163043 E 5th Ave, Apt 1$1275112.2 mi
173043 E 5th Ave, Apt 2$1275112.2 mi
183043 E 5th Ave, Apt 3$1275112.2 mi
19109 N Cruze St, Unit 1R$1000115903.1 mi
202913 Hackman St$900116153.7 mi
213603 Ashland Ave Apt A$749115001.6 mi
222300 Washington Ave$900113 mi
231925 Dodson Ave$1300115683.3 mi
245101 Ne Asheville Hwy, Unit 23$1195113.3 mi
255101 Asheville Hwy, Apt 24$875113.3 mi

Projections