Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.09% first-year return on $34,650 initial cash invested.
5.09%
Cash On Cash
7.64%
Cap Rate
1.26
DSCR
$1,430
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,283
Mortgage P&I
58%
$831
Property Taxes
1%
$21
Home Insurance
4%
$58
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2515 Wilson Ave, Knoxville, TN 37914 | $1,425 | 2 | 1 | 780 | 0.9 mi |
4237 Holston Dr, Knoxville, TN 37914 | $1,200 | 2 | 1 | 784 | 1 mi |
2911 Brooks Ave, Knoxville, TN 37914 | $1,300 | 2 | 1 | 800 | 0.9 mi |
4029 Ivy Ave, Knoxville, TN 37914 | $1,450 | 2 | 1 | 768 | 0.9 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