Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.11% first-year return on $26,880 initial cash invested.
19.11%
Cash On Cash
11.24%
Cap Rate
$1,660
Rent
$428
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,232
Mortgage P&I
41%
$688
Property Taxes
4%
$67
Home Insurance
3%
$45
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3928 Porter Ave, Knoxville, TN 37914 | $1,495 | 3 | 1 | 1026 | 1 mi |
3012 Shelbourne Rd, Knoxville, TN 37917 | $1,800 | 3 | 1 | 1014 | 1.4 mi |
3223 Lay Ave, Knoxville, TN 37914 | $1,700 | 3 | 1 | 1008 | 1.8 mi |
3517 Selma Ave, Knoxville, TN 37914 | $1,500 | 3 | 1 | 900 | 1.5 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