Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.44% first-year return on $41,979 initial cash invested.
14.44%
Cash On Cash
9.68%
Cap Rate
1.62
DSCR
$2,210
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$1,705
Mortgage P&I
45%
$998
Property Taxes
3%
$63
Home Insurance
3%
$70
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12039 Poppyseed Ln, Knoxville, TN 37932 | $2,850 | 3 | 2 | 1615 | 2.1 mi |
12032 Spearmint Ln, Knoxville, TN 37932 | $2,520 | 3 | 2.5 | 1414 | 2.1 mi |
445 Oran Rd, Knoxville, TN 37934 | $1,950 | 3 | 2 | 1440 | 4.9 mi |
112 Bennett Ln, Oak Ridge, TN 37830 | $2,095 | 3 | 2 | 1360 | 4.2 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