Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.12% first-year return on $20,979 initial cash invested.
37.12%
Cash On Cash
14.77%
Cap Rate
2.46
DSCR
$1,640
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$991
Mortgage P&I
30%
$499
Property Taxes
2%
$31
Home Insurance
2%
$35
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
829 Spring Dr, Knoxville, TN 37920 | $800 | 2 | 2 | 1064 | 0.7 mi |
2749 Sullins St, Unit 309B, Knoxville, TN 37919 | $1,299 | 2 | 2 | 1075 | 2.1 mi |
4604 Meadow Ct, Knoxville, TN 37920 | $2,050 | 2 | 2 | 1050 | 1.8 mi |
445 W Blount Ave, Apt 225, Knoxville, TN 37920 | $2,100 | 2 | 2 | 996 | 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