Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.21% first-year return on $39,879 initial cash invested.
5.21%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$1,680
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,507
Mortgage P&I
57%
$957
Property Taxes
3%
$47
Home Insurance
4%
$66
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
221 S Castle St, Knoxville, TN 37914 | $1,495 | 3 | 1 | 1294 | 0.3 mi |
3807 Hampton Ave, Knoxville, TN 37914 | $1,695 | 3 | 1 | 1200 | 0.6 mi |
230 Nash Rd, Knoxville, TN 37914 | $1,500 | 3 | 1 | 1288 | 1.1 mi |
2301 Brooks Ave, Knoxville, TN 37915 | $1,700 | 3 | 1 | 1211 | 1.3 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