Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.21% first-year return on $35,679 initial cash invested.
8.21%
Cash On Cash
8.6%
Cap Rate
1.37
DSCR
$1,650
Rent
$244
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,406
Mortgage P&I
54%
$892
Property Taxes
2%
$26
Home Insurance
4%
$60
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3223 Lay Ave, Knoxville, TN 37914 | $1,425 | 3 | 1 | 1008 | 1 mi |
3012 Shelbourne Rd, Knoxville, TN 37917 | $1,800 | 3 | 1 | 1014 | 1.8 mi |
423 S Hembree St, Knoxville, TN 37914 | $1,400 | 3 | 1 | 1100 | 1.3 mi |
2400 Kantebury Dr, Knoxville, TN 37917 | $1,900 | 3 | 1 | 1054 | 2 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