Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.77% first-year return on $39,879 initial cash invested.
11.77%
Cash On Cash
8.82%
Cap Rate
1.53
DSCR
$1,890
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,499
Mortgage P&I
48%
$910
Property Taxes
2%
$33
Home Insurance
3%
$66
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
948 Biddle St, Knoxville, TN 37914 | $1,900 | 3 | 2 | 1196 | 0 mi |
814 Biddle St, Knoxville, TN 37914 | $1,950 | 3 | 2 | 1200 | 0.2 mi |
228 S Castle St, Knoxville, TN 37914 | $1,990 | 3 | 2 | 1200 | 0.8 mi |
228 S Castle St, # 1, Knoxville, TN 37914 | $1,950 | 3 | 2 | 1200 | 0.8 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