Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.24% first-year return on $27,090 initial cash invested.
29.24%
Cash On Cash
13.04%
Cap Rate
2.16
DSCR
$1,870
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,210
Mortgage P&I
35%
$648
Property Taxes
2%
$30
Home Insurance
2%
$45
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
221 S Castle St, Knoxville, TN 37914 | $1,495 | 3 | 1 | 1294 | 1 mi |
2301 Brooks Ave, Knoxville, TN 37915 | $1,700 | 3 | 1 | 1211 | 0.3 mi |
2821 Selma Ave, Knoxville, TN 37914 | $1,950 | 3 | 1 | 1237 | 0.8 mi |
1531 Colby Way, Knoxville, TN 37914 | $1,850 | 3 | 1 | 1150 | 0.9 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