Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.1% first-year return on $35,679 initial cash invested.
15.1%
Cash On Cash
10.15%
Cap Rate
$1,930
Rent
$449
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,481
Mortgage P&I
46%
$892
Property Taxes
1%
$28
Home Insurance
3%
$60
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
408 Oakland St, Knoxville, TN 37914 | $1,795 | 3 | 2 | 1330 | 0.8 mi |
515 Ben Hur Ave Unit A, Knoxville, TN 37915 | $1,625 | 3 | 2 | 1320 | 0.7 mi |
3123 Linden Ave, Knoxville, TN 37914 | $2,400 | 3 | 2 | 1300 | 0.6 mi |
2445 Parkview Ave, Knoxville, TN 37917 | $1,850 | 3 | 2 | 1290 | 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