Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.89% first-year return on $31,500 initial cash invested.
15.89%
Cash On Cash
10.33%
Cap Rate
1.64
DSCR
$1,720
Rent
$417
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,303
Mortgage P&I
46%
$788
Property Taxes
1%
$16
Home Insurance
3%
$52
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3807 Hampton Ave, Knoxville, TN 37914 | $1,800 | 3 | 1 | 1200 | 0.3 mi |
3507 Lilac Ave, Knoxville, TN 37914 | $1,295 | 3 | 1 | 1196 | 0.9 mi |
221 S Castle St, Knoxville, TN 37914 | $1,495 | 3 | 1 | 1294 | 1.1 mi |
3820 Buffat Mill Rd, Knoxville, TN 37914 | $1,399 | 3 | 1 | 1363 | 0.8 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