Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.57% first-year return on $27,300 initial cash invested.
12.57%
Cash On Cash
9.06%
Cap Rate
1.57
DSCR
$1,450
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,164
Mortgage P&I
43%
$623
Property Taxes
8%
$119
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2108 Millye St, Kingsport, TN 37664 | $1,300 | 3 | 1 | 1056 | 1.3 mi |
1801 Fairoaks Rd, Kingsport, TN 37664 | $1,900 | 3 | 1 | 1051 | 2.1 mi |
1646 Houston Ave, Kingsport, TN 37664 | $1,100 | 3 | 1 | 888 | 1.3 mi |
1730 Park St, Kingsport, TN 37664 | $1,399 | 3 | 1.5 | 1016 | 1.8 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