Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $39,837 initial cash invested.
-0.66%
Cash On Cash
6.61%
Cap Rate
1.05
DSCR
$1,420
Rent
-$22
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,837
Downpayment
20%
$37,940
Closing costs
1%
$1,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,442
Mortgage P&I
70%
$996
Property Taxes
1%
$11
Home Insurance
5%
$66
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2771 Ontario St, Knoxville, TN 37914 | $1,550 | 2 | 1 | 704 | 0.4 mi |
2913 Brooks Ave, Knoxville, TN 37914 | $1,500 | 2 | 1 | 702 | 0.5 mi |
3615 Lilac Ave, Knoxville, TN 37914 | $1,150 | 2 | 1 | 722 | 0.7 mi |
2301 Riverside Dr, Knoxville, TN 37915 | $1,400 | 2 | 1 | 700 | 1.2 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