Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $39,900 initial cash invested.
1.62%
Cash On Cash
6.8%
Cap Rate
1.14
DSCR
$1,480
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,426
Mortgage P&I
64%
$948
Property Taxes
2%
$27
Home Insurance
4%
$66
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1823 E Glenwood Ave, Knoxville, TN 37917 | $1,595 | 2 | 1 | 1140 | 0.9 mi |
2310 E 5th Ave, Knoxville, TN 37917 | $1,750 | 2 | 1 | 1100 | 0.5 mi |
1926 Dodson Ave, Knoxville, TN 37917 | $1,595 | 2 | 1 | 1200 | 0.9 mi |
2623 Woodbine Ave, Knoxville, TN 37914 | $1,450 | 2 | 1 | 1058 | 0.6 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