Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.89% first-year return on $31,479 initial cash invested.
11.89%
Cash On Cash
9.35%
Cap Rate
1.5
DSCR
$1,560
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,248
Mortgage P&I
50%
$778
Property Taxes
1%
$12
Home Insurance
3%
$52
PManagement
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5247 Mcintyre Rd, Knoxville, TN 37914 | $1,900 | 2 | 2 | 1050 | 5.2 mi |
7712 Sevierville Pike, Knoxville, TN 37920 | $2,000 | 2 | 2 | 1082 | 5.5 mi |
5307 Blue Star Dr, Knoxville, TN 37914 | $1,800 | 2 | 2 | 1163 | 5.2 mi |
3017 Marble Hill Blvd, Knoxville, TN 37914 | $1,350 | 2 | 2 | 1248 | 5 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