Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.15% first-year return on $48,216 initial cash invested.
5.15%
Cash On Cash
7.77%
Cap Rate
1.27
DSCR
$2,160
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$1,953
Mortgage P&I
54%
$1,171
Property Taxes
6%
$134
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2533 Sullivan Gardens Pkwy, Kingsport, TN 37660 | $1,750 | 3 | 2 | 1496 | 0.7 mi |
375 Ridgeway Rd, Kingsport, TN 37664 | $2,450 | 3 | 2.5 | 1711 | 1.4 mi |
413 Gustavis Ave, Kingsport, TN 37664 | $2,500 | 3 | 2 | 1656 | 3.5 mi |
3817 Rockford St, Kingsport, TN 37664 | $2,300 | 3 | 2 | 1616 | 3.3 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