Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.63% first-year return on $39,879 initial cash invested.
13.63%
Cash On Cash
9.61%
Cap Rate
1.58
DSCR
$2,090
Rent
$453
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,637
Mortgage P&I
46%
$964
Property Taxes
3%
$65
Home Insurance
3%
$66
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
715 Watauga Ave, Knoxville, TN 37917 | $1,500 | 3 | 1 | 1520 | 1.3 mi |
1002 Melbourne Ave NE, Knoxville, TN 37917 | $2,350 | 3 | 1 | 1506 | 1.7 mi |
381 Hiawassee Ave, Knoxville, TN 37917 | $1,950 | 3 | 1 | 1400 | 0.9 mi |
1334 Delaware Ave, Knoxville, TN 37921 | $1,850 | 3 | 1 | 1328 | 1.3 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