REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3800 Lilac Ave, Knoxville, TN 37914
$149,000 • 2 beds • 1 baths • 704 sqft
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $31,290 initial cash invested.
Cash On Cash
3.49%
Cap Rate
7.64%
Rent
$1,300
Signal: Med.
Cashflow
$91
Financing
Purchase Price $149k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,290
Downpayment $29,800
Closing costs $1,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,300
Total Expenses $1,209
Mortgage P&I $793
Property Taxes $26
Home Insurance $52
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3821 Selma Ave | $1100 | 2 | 1 | 720 | 0.1 mi |
| 2 | 3518 Selma Ave | $1250 | 2 | 1 | 672 | 0.4 mi |
| 3 | 2913 Brooks Ave | $1600 | 2 | 1 | 702 | 1.7 mi |
| 4 | 2823 Brooks Ave | $1300 | 2 | 1 | 702 | 1.9 mi |
| 5 | 3213 Shields Ave | $1500 | 2 | 1 | 758 | 1.1 mi |
| 6 | 3213 Shields Ave, Unit 1 | $1500 | 2 | 1 | 758 | 1.1 mi |
| 7 | 1300 Beaman Lake Rd | $1599 | 2 | 1 | 768 | 0.9 mi |
| 8 | 2932 Sunset Ave | $1495 | 2 | 1 | 750 | 1.3 mi |
| 9 | 125 Holston Ct, Apt 2 | $1400 | 2 | 1 | 750 | 1.4 mi |
| 10 | 4131 Lilac Ave | $1196 | 2 | 1 | 800 | 0.6 mi |
| 11 | 3619 Delrose Dr | $1350 | 2 | 1 | 750 | 1.5 mi |
| 12 | 213 Connex St | $1246 | 2 | 1 | 805 | 0.7 mi |
| 13 | 2620 Nichols Ave | $1049 | 2 | 1 | 726 | 2.4 mi |
| 14 | 301 S Castle St | $1300 | 2 | 1 | 792 | 1.3 mi |
| 15 | 2805 Brooks Ave | $1400 | 2 | 1 | 758 | 1.9 mi |
| 16 | 4325 Strawberry Plains Pike | $1300 | 2 | 1 | 750 | 2.4 mi |
| 17 | 1901 E 5th Ave, Apt 9 | $995 | 2 | 1 | 700 | 3.6 mi |
| 18 | 2400 Woodbine Ave | $1400 | 2 | 1 | 750 | 2.9 mi |
| 19 | 1705 Washington Ave, Apt 5 | $1025 | 2 | 1 | 695 | 3.7 mi |
| 20 | 2763 Lay Ave | $1675 | 2 | 1 | 825 | 1.7 mi |
| 21 | 2615 Martin Luther King Jr Ave | $1200 | 2 | 1 | 794 | 2.2 mi |
| 22 | 2424 E Glenwood Ave, Apt 2 | $1050 | 2 | 1 | 758 | 2.9 mi |
| 23 | 326 Ben Hur Ave | $1200 | 2 | 1 | 768 | 2.7 mi |
| 24 | 215 Nash Rd | $1440 | 2 | 1 | 875 | 1 mi |
| 25 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 1.4 mi |