Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.14% first-year return on $47,250 initial cash invested.
7.14%
Cash On Cash
8.36%
Cap Rate
$2,130
Rent
$281
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,130
Total Expenses
$1,849
Mortgage P&I
55%
$1,181
Property Taxes
2%
$36
Home Insurance
4%
$79
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1712 Vada Cir, Knoxville, TN 37912 | $1,750 | 3 | 1 | 1056 | 2.1 mi |
2201 Buick St, Knoxville, TN 37921 | $1,600 | 3 | 1 | 1248 | 0.6 mi |
1232 W Baxter Ave, Knoxville, TN 37921 | $1,300 | 3 | 1 | 1200 | 1.5 mi |
1321 Brookside Ave, Knoxville, TN 37921 | $1,700 | 3 | 1 | 966 | 1.4 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