REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4030 Ivy Ave, Knoxville, TN 37914
$150,0002 beds • 1 baths • 1136 sqft

This property might be a fair Long-Term investment with a projected 3.85% first-year return on $31,500 initial cash invested.

Cash On Cash
3.85%
Cap Rate
7.74%
Rent
$1,375
Signal: Low
Cashflow
$101
Financing

Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,500
Downpayment  $30,000
Closing costs  $1,500
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,375
Total Expenses  $1,274
Mortgage P&I  $798
Property Taxes  $66
Home Insurance  $52
PManagement  $138
CapEx  $69
Vacancy  $82
Maintenance  $69
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14009 Alma Ave$11002111370.4 mi
2125 Holston Ct, Apt 1$15002111000.9 mi
34136 Holston Dr$13002110320.5 mi
44136 Holston Dr, # 1$13002110320.5 mi
53200E 5th Ave, Unit Fl$12952111001.7 mi
6619 Houston St$10952111502.1 mi
73200 E 5th Ave$12952112001.7 mi
84238 Holston Dr$1300219720.5 mi
94118 Holston Dr$175021.511900.5 mi
104236 Holston Dr$1375219000.5 mi
114206 Mansion Ave$1400218800.2 mi
123334 Ashland Ave$1400219481.2 mi
131823 E Glenwood Ave$15952111403.8 mi
143600 Selma Ave$124921.512610.8 mi
152352 E 5th Ave, Apt 1$12502112003.3 mi
162301 Brooks Ave$17002112113.3 mi
172647 Selma Ave$14952110002.4 mi
181304 Shumaker Rd$14502111003.8 mi
19215 Nash Rd$1440218750.8 mi
204236 Holston Dr, Unit House$1375210.5 mi
214131 Lilac Ave$1196218000.2 mi
22213 Connex St$1246218050.3 mi
23317 Ben Hur Ave$12002110083.2 mi
242553 Greenfield Ln$15952110483.8 mi
25207 Hillview Ave$1600218651.4 mi