Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.23% first-year return on $38,829 initial cash invested.
7.23%
Cash On Cash
8.14%
Cap Rate
1.34
DSCR
$1,720
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,486
Mortgage P&I
54%
$934
Property Taxes
2%
$40
Home Insurance
4%
$65
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
230 Nash Rd, Knoxville, TN 37914 | $1,500 | 3 | 1 | 1288 | 1.1 mi |
221 S Castle St, Knoxville, TN 37914 | $1,495 | 3 | 1 | 1294 | 1.1 mi |
3820 Buffat Mill Rd, Knoxville, TN 37914 | $1,375 | 3 | 1 | 1363 | 2.1 mi |
2821 Selma Ave, Knoxville, TN 37914 | $1,950 | 3 | 1 | 1237 | 1.2 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