Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.57% first-year return on $16,800 initial cash invested.
56.57%
Cash On Cash
19.18%
Cap Rate
3.17
DSCR
$1,680
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$888
Mortgage P&I
24%
$403
Property Taxes
2%
$28
Home Insurance
1%
$20
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3012 Shelbourne Rd, Knoxville, TN 37917 | $1,800 | 3 | 1 | 1014 | 0.5 mi |
624 Milligan St, Knoxville, TN 37914 | $1,600 | 3 | 1 | 1000 | 1.8 mi |
2453 Cecil Ave, Knoxville, TN 37917 | $1,099 | 3 | 1 | 1000 | 1.8 mi |
2414 Fairmont Blvd, Knoxville, TN 37917 | $2,200 | 3 | 1 | 1022 | 1.6 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