REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2713 Boright Pl, Knoxville, TN 37917
$239,900 • 2 beds • 1 baths • 832 sqft

This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $50,379 initial cash invested.

Cash On Cash
-7.41%
Cap Rate
5.2%
Rent
$1,465
Cashflow
-$311
Rent Confidence:  High
Annual
$17,580
Median
$1,500
Avg
$1,465
Samples
25
Financing
Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $50,379
Downpayment  $47,980
Closing costs  $2,399
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,465
Total Expenses  $1,776
Mortgage P&I  $1,277
Property Taxes  $35
Home Insurance  $84
PManagement  $146
CapEx  $73
Vacancy  $88
Maintenance  $73
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12732 Barton St$1475218251.2 mi
22408 Amber St$1500218161.1 mi
32011 Coker Ave$1150218061.4 mi
41934 Fine Ave$1650218461.7 mi
52628 Emoriland Blvd$1550219380.3 mi
62625 Avondale Ave$1495219450.1 mi
73119 Clearview St$1595219120.8 mi
84645 Anderson Pl, # 1$950218001.6 mi
92400 Brice St$1500217681.1 mi
102017 Chicago Ave$1700217801.5 mi
113536 Old Valley View Dr, Apt 5$1500218961.3 mi
123536 Old Valley View Dr, Apt 6$1400218961.3 mi
133102 Forestdale Ave$2200219710.6 mi
141931 Cecil Ave$1400217681.8 mi
152102 Whittle Springs Rd$1550217501.5 mi
16Chicago Ave$1200217501.6 mi
171722 Coker Ave, Apt 4$1050217501.6 mi
185021 Jacksboro Pike$1200218002.6 mi
191039 Oglewood Ave$1395217682 mi
20842 Freemason St$1575219032.1 mi
211516 Cecil Ave$1600217682.1 mi
222725 Carson Ave$1700219631.3 mi
23905 E Columbia Ave$1500217752.4 mi
24207 Hillview Ave$1600218653 mi
25909 E Columbia Ave$1200219002.4 mi