Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $101k initial cash invested.
-10.04%
Cash On Cash
3.81%
Cap Rate
0.68
DSCR
$2,260
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,103
Mortgage P&I
100%
$2,253
Property Taxes
4%
$83
Home Insurance
7%
$168
HOA
0%
$11
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1812 Mahogany Wood Trl, Knoxville, TN 37920 | $2,275 | 3 | 2.5 | 1922 | 0.4 mi |
1400 Mount Vista Dr, Knoxville, TN 37920 | $2,400 | 3 | 2 | 2112 | 1.1 mi |
601 Southbrook Dr, Knoxville, TN 37920 | $1,995 | 3 | 2 | 1750 | 2.3 mi |
7017 Remagen Ln, Knoxville, TN 37920 | $2,500 | 3 | 2.5 | 1919 | 2.3 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