Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.72% first-year return on $23,079 initial cash invested.
39.72%
Cash On Cash
15.33%
Cap Rate
2.56
DSCR
$1,850
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,086 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,086
Mortgage P&I
30%
$548
Property Taxes
1%
$20
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
437 Cedar Ave, Knoxville, TN 37917 | $1,850 | 3 | 1 | 1228 | 1.1 mi |
617 Hiawassee Ave, Knoxville, TN 37917 | $1,600 | 3 | 1 | 1225 | 1.4 mi |
311 E Emerald Ave, Knoxville, TN 37917 | $1,850 | 3 | 1 | 1200 | 1.3 mi |
830 Vermont Ave, Knoxville, TN 37921 | $1,800 | 3 | 1 | 1108 | 0.8 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