REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4205 Iona Way, Knoxville, TN 37912

2 beds • 1 baths • 858 sqft

Email

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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis