Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.9% first-year return on $51,660 initial cash invested.
1.9%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$2,110
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,028
Mortgage P&I
57%
$1,211
Property Taxes
8%
$176
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
141 Franklin St, Kingsport, TN 37665 | $1,850 | 4 | 2 | 2752 | 0.7 mi |
112 Fairwood Ln, Kingsport, TN 37660 | $1,900 | 4 | 2.5 | 2250 | 1.9 mi |
629 Jackson St, Kingsport, TN 37660 | $2,100 | 4 | 2.5 | 2606 | 1.1 mi |
1008 Lake St, Kingsport, TN 37660 | $2,200 | 4 | 3 | 2088 | 0.4 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