Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.29% first-year return on $41,990 initial cash invested.
14.29%
Cash On Cash
10.1%
Cap Rate
$2,270
Rent
$500
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,990
Downpayment
20%
$39,990
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$1,770
Mortgage P&I
47%
$1,069
Property Taxes
2%
$40
Home Insurance
3%
$70
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5801 Ridgewood Rd, Knoxville, TN 37918 | $2,450 | 3 | 3 | 2800 | 1.2 mi |
1711 Durham Park Ln, Knoxville, TN 37918 | $2,400 | 3 | 2.5 | 2189 | 1.5 mi |
6408 Luger Rd, Knoxville, TN 37918 | $2,300 | 3 | 3 | 1800 | 1.8 mi |
1146 Atlantic Ave, Knoxville, TN 37917 | $2,495 | 3 | 2 | 2499 | 2.1 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