Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.16% first-year return on $23,099 initial cash invested.
44.16%
Cash On Cash
16.22%
Cap Rate
2.75
DSCR
$1,940
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,099
Downpayment
20%
$21,999
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,090
Mortgage P&I
28%
$540
Property Taxes
0%
$8
Home Insurance
2%
$38
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4033 Porter Ave, Knoxville, TN 37914 | $1,695 | 3 | 2 | 1222 | 0.1 mi |
3412 Ashland Ave, Knoxville, TN 37914 | $1,990 | 3 | 2 | 1250 | 0.6 mi |
3412 Ashland Ave SE, Knoxville, TN 37914 | $1,990 | 3 | 2 | 1250 | 0.6 mi |
3415 Skyline Dr, Knoxville, TN 37914 | $2,195 | 3 | 2 | 1280 | 0.6 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