REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 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 PropertyRentBedsBathsSQFTDistance
13821 Selma Ave$1100217200.1 mi
23518 Selma Ave$1250216720.4 mi
32913 Brooks Ave$1600217021.7 mi
42823 Brooks Ave$1300217021.9 mi
53213 Shields Ave$1500217581.1 mi
63213 Shields Ave, Unit 1$1500217581.1 mi
71300 Beaman Lake Rd$1599217680.9 mi
82932 Sunset Ave$1495217501.3 mi
9125 Holston Ct, Apt 2$1400217501.4 mi
104131 Lilac Ave$1196218000.6 mi
113619 Delrose Dr$1350217501.5 mi
12213 Connex St$1246218050.7 mi
132620 Nichols Ave$1049217262.4 mi
14301 S Castle St$1300217921.3 mi
152805 Brooks Ave$1400217581.9 mi
164325 Strawberry Plains Pike$1300217502.4 mi
171901 E 5th Ave, Apt 9$995217003.6 mi
182400 Woodbine Ave$1400217502.9 mi
191705 Washington Ave, Apt 5$1025216953.7 mi
202763 Lay Ave$1675218251.7 mi
212615 Martin Luther King Jr Ave$1200217942.2 mi
222424 E Glenwood Ave, Apt 2$1050217582.9 mi
23326 Ben Hur Ave$1200217682.7 mi
24215 Nash Rd$1440218751 mi
25207 Hillview Ave$1600218651.4 mi