REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4319 Apex Dr, Knoxville, TN 37919

2 beds • 1 baths • 1354 sqft

Email

This property could be a profitable Long-Term investment with a projected 10.08% first-year return on $34,650 initial cash invested.

10.08%

Cash On Cash

9.13%

Cap Rate

1.43

DSCR

$1,710

Rent

$291

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$1,710

Total Expenses

$1,419

Mortgage P&I

51%

$878

Property Taxes

2%

$37

Home Insurance

3%

$58

PManagement

10%

$171

CapEx

5%

$86

Vacancy

6%

$103

Maintenance

5%

$86

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis