Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.29% first-year return on $47,250 initial cash invested.
-2.29%
Cash On Cash
5.66%
Cap Rate
0.99
DSCR
$1,490
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,580
Mortgage P&I
72%
$1,078
Property Taxes
2%
$37
Home Insurance
5%
$79
PManagement
10%
$149
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 |
|---|---|---|---|---|---|
2336 Boxwood Ln, Knoxville, TN 37917 | $1,400 | 2 | 1 | 786 | 0.3 mi |
2102 Adams Ave, Knoxville, TN 37917 | $1,500 | 2 | 1 | 770 | 0.9 mi |
2408 Amber St, Knoxville, TN 37917 | $1,500 | 2 | 1 | 816 | 0.2 mi |
2323 Adair Ave, Knoxville, TN 37917 | $1,425 | 2 | 1 | 800 | 0.7 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