REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
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 9.21% first-year return on $34,650 initial cash invested.

Cash On Cash
9.21%
Cap Rate
8.93%
Rent
$1,674
Cashflow
$266
Rent Confidence:  High
Annual
$20,088
Median
$1,600
Avg
$1,637
Samples
25
Financing
Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,650
Downpayment  20% $33,000
Closing costs  1% $1,650
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,674
Total Expenses  $1,408
Mortgage P&I  52% $878
Property Taxes  2% $37
Home Insurance  3% $58
PManagement  10% $167
CapEx  5% $84
Vacancy  6% $100
Maintenance  5% $84
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14201 Van Dyke Dr$1200210.2 mi
24118 Garnet Dr$1600210.3 mi
3601 Hollywood Rd$1350210.3 mi
41616 Chenoweth Cir, Unit 1616$25002213001 mi
51508 Spelling Way$21002212500.6 mi
64045 Heather Ct NW$185022.513500.9 mi
71618 Chenoweth Cir$15002211801 mi
85114 Lonas Dr$1585219601.7 mi
92415 Piedmont St, Apt 1$995212.4 mi
104801 Lyons View Pike$15752211851.3 mi
114801 Lyons View Pike, Unit B101$15752211851.3 mi
124509 Hillview Rd$1600218140.3 mi
134805 Lyons View Pike, Apt 301$18002211851.4 mi
142015 Cherokee Bluff Dr, Unit 2015$230021.513004.3 mi
151725 Kim Watt Dr, Apt 15$115021.51.1 mi
161725 Kim Watt Dr, Apt 16$100021.51.1 mi
174011 Heather Ct NW$187522.514500.9 mi
18607 Hillview Rd, # 1$1695218140.3 mi
192718 Painter Ave, Apt D111$1200212.9 mi
204110 Garnet Dr$1475217840.4 mi
213636 Taliluna Ave, Apt 234$21002212602.7 mi
223921 Greenleaf Ave$1800218250.9 mi
233943 Briargate Ave$1750218250.9 mi
241400 Kenesaw Ave, Apt 13A$22502212302.5 mi
255709 Lyons View Pike$1100219602.6 mi

Projections