• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3800 Lilac Ave, Knoxville, TN 37914
$149,0002 beds • 1 baths • 704 sqft

This property might be a fair Long-Term investment with a projected 5.18% first-year return on $31,290 initial cash invested.

Cash On Cash
5.18%
Cap Rate
8.02%
Rent
$1,360
Cashflow
$135
Rent Confidence:  High
Annual
$16,320
Median
$1,400
Avg
$1,360
Samples
25
Financing

Purchase Price  $149k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,290
Downpayment  20% $29,800
Closing costs  1% $1,490
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,360
Total Expenses  $1,225
Mortgage P&I  58% $793
Property Taxes  2% $26
Home Insurance  4% $52
PManagement  10% $136
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13518 Selma Ave$1250216720.4 mi
22771 Ontario St$1550217041.7 mi
32913 Brooks Ave$1600217021.7 mi
43213 Shields Ave$1500217581.1 mi
53213 Shields Ave, Unit 1$1500217581.1 mi
64237 Holston Dr$1450217840.7 mi
72932 Sunset Ave$1495217501.3 mi
8125 Holston Ct, Apt 2$1400217501.4 mi
94131 Lilac Ave$1196218000.6 mi
10213 Connex St$1246218050.7 mi
112620 Nichols Ave$1049217262.4 mi
122805 Brooks Ave$1500217581.9 mi
13301 S Castle St$1300217921.3 mi
144325 Strawberry Plains Pike$1300217502.4 mi
151901 E 5th Ave, Apt 8$995217003.6 mi
161901 E 5th Ave, Apt 9$995217003.6 mi
175013O Barr Rd$1400217542.7 mi
181013 Glider Ave$1500217203.5 mi
192400 Woodbine Ave$1400217502.9 mi
201705 Washington Ave, Apt 5$997216953.7 mi
212615 Martin Luther King Jr Ave$1300217942.2 mi
222763 Lay Ave$1675218251.7 mi
23326 Ben Hur Ave$1200217682.7 mi
24207 Hillview Ave$1600218651.4 mi
252648 Wilson Ave$1600218282 mi

Projections