Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.43% first-year return on $37,380 initial cash invested.
4.43%
Cash On Cash
7.77%
Cap Rate
1.23
DSCR
$1,580
Rent
$138
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,442
Mortgage P&I
59%
$935
Property Taxes
2%
$34
Home Insurance
4%
$62
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1818 Price Ave, Knoxville, TN 37920 | $1,595 | 2 | 1 | 800 | 0.3 mi |
1911 Trotter Ave, Knoxville, TN 37920 | $1,395 | 2 | 1 | 793 | 0.2 mi |
1916 W Gilbert Ln, Knoxville, TN 37920 | $1,700 | 2 | 1 | 792 | 0.2 mi |
3401 Feathers St, Knoxville, TN 37920 | $1,245 | 2 | 1 | 790 | 0.2 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