- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4319 Apex Dr, Knoxville, TN 37919
$165,000 • 2 beds • 1 baths • 1354 sqft
This property might be a fair Long-Term investment with a projected 9.7% first-year return on $34,650 initial cash invested.
Cash On Cash
9.7%
Cap Rate
9.04%
Rent
$1,695
Signal: Med.
Cashflow
$280
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment $33,000
Closing costs $1,650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,695
Total Expenses $1,415
Mortgage P&I $878
Property Taxes $37
Home Insurance $58
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...