Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.26% first-year return on $38,829 initial cash invested.
2.26%
Cash On Cash
7.31%
Cap Rate
1.15
DSCR
$1,540
Rent
$73
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,467
Mortgage P&I
63%
$977
Property Taxes
2%
$25
Home Insurance
4%
$65
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1316 Maryland Ave, Knoxville, TN 37921 | $1,300 | 2 | 1 | 800 | 1.8 mi |
1903 Mississippi Ave, Knoxville, TN 37921 | $1,425 | 2 | 1 | 810 | 2 mi |
1916 Connecticut Ave, Knoxville, TN 37921 | $1,495 | 2 | 1 | 850 | 1.3 mi |
2815 Ramona Ave, Knoxville, TN 37921 | $1,600 | 2 | 1 | 832 | 2 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