Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.82% first-year return on $36,750 initial cash invested.
3.82%
Cash On Cash
7.45%
Cap Rate
1.22
DSCR
$1,510
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,393
Mortgage P&I
59%
$893
Property Taxes
3%
$45
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
209 Mcfarland Dr, Kingsport, TN 37664 | $1,550 | 3 | 1 | 897 | 0 mi |
117 Coley St, Kingsport, TN 37660 | $1,200 | 3 | 1 | 1176 | 4 mi |
655 Wadlow Gap Rd, Kingsport, TN 37660 | $1,800 | 3 | 1 | 1176 | 4.1 mi |
1257 E Center St, Kingsport, TN 37660 | $1,500 | 3 | 1 | 1164 | 4.8 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