Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $51,450 initial cash invested.
-10.33%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$1,360
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,803
Mortgage P&I
92%
$1,252
Property Taxes
3%
$44
Home Insurance
6%
$86
HOA
5%
$67
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3808-B Oakwood Ln, Knoxville, TN 37921 | $1,000 | 1 | 1 | 663 | 0.9 mi |
2755 Jersey Ave, Apt A402, Knoxville, TN 37919 | $950 | 1 | 1 | 580 | 1.4 mi |
2733 Jersey Ave, Apt A203, Knoxville, TN 37919 | $995 | 1 | 1 | 1.4 mi | |
3061 Kingston Unit Pike, Unit 6, Knoxville, TN 37919 | $1,150 | 1 | 1 | 400 | 1.5 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