Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $39,900 initial cash invested.
-3.76%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$1,530
Rent
-$125
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
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,655
Mortgage P&I
63%
$965
Property Taxes
5%
$77
Home Insurance
4%
$66
HOA
10%
$150
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
1916 Connecticut Ave, Knoxville, TN 37921 | $1,495 | 2 | 1 | 850 | 1.8 mi |
842 Freemason St, Knoxville, TN 37917 | $1,600 | 2 | 1 | 903 | 1.2 mi |
352 Chickamauga Ave, Knoxville, TN 37917 | $1,500 | 2 | 1 | 925 | 0.9 mi |
815 Vermont Ave, Knoxville, TN 37921 | $1,650 | 2 | 1 | 884 | 1.7 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