Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.4% first-year return on $45,990 initial cash invested.
-2.4%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$1,540
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,632
Mortgage P&I
72%
$1,114
Property Taxes
3%
$41
Home Insurance
5%
$77
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
522 Radford Pl, Knoxville, TN 37917 | $1,400 | 2 | 1 | 975 | 0.3 mi |
1117 Melbourne Ave NE, Knoxville, TN 37917 | $1,800 | 2 | 1 | 1008 | 0.8 mi |
121 Woodlawn Dr, Apt 1, Knoxville, TN 37912 | $1,150 | 2 | 1 | 1000 | 1.1 mi |
3023 Rector St, Knoxville, TN 37921 | $1,745 | 2 | 1 | 1009 | 1.1 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