REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3300 Chantilly Dr, Knoxville, TN 37917
$175,000 • 4 beds • 3 baths • 1376 sqft

This property could be a profitable Long-Term investment with a projected 15.15% first-year return on $36,750 initial cash invested.

Cash On Cash
15.15%
Cap Rate
9.92%
Rent
$1,968
Cashflow
$464
Rent Confidence:  High
Annual
$23,616
Median
$1,900
Avg
$2,008
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  $35,000
Closing costs  $1,750
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,968
Total Expenses  $1,504
Mortgage P&I  $885
Property Taxes  $47
Home Insurance  $61
PManagement  10% $197
CapEx  5% $98
Vacancy  6% $118
Maintenance  5% $98
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12533 E 5th Ave$20004214051.8 mi
22640 Lay Ave$18004213702.4 mi
32819 E 5th Ave$22004215931.3 mi
42909 Selma Ave$16954212582 mi
53005 Hillside Ave$23004212542.3 mi
62007 E 5th Ave, Unit 2007$16954215002.6 mi
73505 Skyline Dr$159542.517672.2 mi
8205 Hillview Ave$25004322001.5 mi
92034 E 5th Ave$15004216002.5 mi
102003 E 5th Ave, Unit 2003$16954216002.6 mi
112849 Gardenia Dr$240042.518002.8 mi
122849 Gardenia Dr SE$220042.518002.8 mi
132614 Sunset Ave$17954211612.5 mi
141709 E Glenwood Ave$21004216532.3 mi
152603 E 5th Ave$19004217811.7 mi
163905 Ivy Ave$14004216952.3 mi
172811 Fairview St$25004217502.1 mi
183616 Skyline Dr, Unit 1$15004113802.3 mi
193503 Skyline Dr, # 1$15954217602.2 mi
201044 Manor Dr$20004219890.9 mi
211714 Albert Ave$150041.512002.4 mi
222537 Woodbine Ave$230042.522001.7 mi
233740 Speedway Cir$320042.522391.9 mi
243738 Speedway Cir$320042.522391.9 mi
252611 Edgewood Ave, Apt 1$16254220001.5 mi