Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.75% first-year return on $37,779 initial cash invested.
5.75%
Cash On Cash
8.22%
Cap Rate
$1,680
Rent
$181
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,499
Mortgage P&I
58%
$968
Property Taxes
2%
$31
Home Insurance
4%
$63
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3008 Fairmont Blvd, Knoxville, TN 37917 | $1,800 | 2 | 1 | 1442 | 2.4 mi |
2438 Linden Ave, Knoxville, TN 37917 | $1,250 | 2 | 1 | 1287 | 2.3 mi |
4628 Washington Pike, Knoxville, TN 37917 | $1,600 | 2 | 1 | 1172 | 1.4 mi |
3425 Laurel View Rd, Knoxville, TN 37917 | $2,000 | 2 | 2 | 1522 | 1.9 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