• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2621 Parkview Ave, Knoxville, TN 37914
$190,0002 beds • 1 baths • 904 sqft

This property might be a fair Long-Term investment with a projected 0.63% first-year return on $39,900 initial cash invested.

Cash On Cash
0.63%
Cap Rate
7%
Rent
$1,520
Cashflow
$21
Financing

Purchase Price  $190k
Downpayment  20.0%
Interest Rate  7.0%
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  $1,520
Total Expenses  $1,499
Mortgage P&I  67% $1,011
Property Taxes  2% $27
Home Insurance  4% $66
PManagement  10% $152
CapEx  5% $76
Vacancy  6% $91
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...