Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 1145.41% first-year return on $1,209 initial cash invested.
1145.41%
Cash On Cash
263.72%
Cap Rate
43.62
DSCR
$1,640
Rent
$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5,756
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1,209
Downpayment
20%
$1,151
Closing costs
1%
$58
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$486
Mortgage P&I
2%
$29
Property Taxes
2%
$30
Home Insurance
0%
$1
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4723 Buffat Mill Rd, Knoxville, TN 37914 | $1,500 | 2 | 1 | 1550 | 1.3 mi |
2438 Linden Ave, Knoxville, TN 37917 | $1,250 | 2 | 1 | 1287 | 2.2 mi |
3821 Hampton Ave, Knoxville, TN 37914 | $1,295 | 2 | 1 | 1120 | 0.5 mi |
5101 Asheville Hwy, Apt 19, Knoxville, TN 37914 | $1,199 | 2 | 1 | 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