Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.99% first-year return on $29,379 initial cash invested.
12.99%
Cash On Cash
9.43%
Cap Rate
1.55
DSCR
$1,470
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,152
Mortgage P&I
48%
$707
Property Taxes
1%
$13
Home Insurance
3%
$49
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2415 Linden Ave, Knoxville, TN 37917 | $1,500 | 2 | 1 | 832 | 0.3 mi |
2616 Martin Luther King Jr Ave, Knoxville, TN 37914 | $1,550 | 2 | 1 | 828 | 0.4 mi |
2009 Amanda Ct, Knoxville, TN 37915 | $1,695 | 2 | 1 | 832 | 0.4 mi |
900 Wilder Pl, Knoxville, TN 37915 | $1,400 | 2 | 1 | 832 | 0.4 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