Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.84% first-year return on $37,590 initial cash invested.
14.84%
Cash On Cash
9.82%
Cap Rate
1.62
DSCR
$1,970
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$1,505
Mortgage P&I
46%
$902
Property Taxes
1%
$29
Home Insurance
3%
$63
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
228 S Castle St, Knoxville, TN 37914 | $1,990 | 3 | 2 | 1200 | 0.9 mi |
228 S Castle St, # 1, Knoxville, TN 37914 | $1,950 | 3 | 2 | 1200 | 0.9 mi |
814 Biddle St, Knoxville, TN 37914 | $1,950 | 3 | 2 | 1200 | 1.1 mi |
948 Biddle St, Knoxville, TN 37914 | $2,000 | 3 | 2 | 1196 | 1.1 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