REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 9.7% 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...
#Comparable PropertyRentBedsBathsSQFTDistance
14201 Van Dyke Dr$1200210.2 mi
2601 Hollywood Rd$1350210.3 mi
34118 Garnet Dr$1600210.3 mi
41616 Chenoweth Cir, Unit 1616$25002213001 mi
53508 Knott Ave$925211.4 mi
64045 Heather Ct NW$185022.513500.9 mi
71657 Chenoweth Cir$19002214931 mi
8612 Hillview Rd, # 1$175021.50.3 mi
9614 Hillview Rd, # 1$179021.50.3 mi
101618 Chenoweth Cir$15002211801 mi
115114 Lonas Dr$1585219601.7 mi
122415 Piedmont St, Apt 1$995212.4 mi
134801 Lyons View Pike$17502211851.3 mi
144801 Lyons View Pike, Unit B101$17502211851.3 mi
154805 Lyons View Pike, Apt 301$18002211851.3 mi
162015 Cherokee Bluff Dr, Unit 2015$230021.513004.3 mi
174509 Hillview Rd$1700218140.3 mi
181725 Kim Watt Dr, Apt 15$115021.51.1 mi
191725 Kim Watt Dr, Units 8 & 16$100021.51.1 mi
20607 Hillview Rd, # 1$1695218140.3 mi
211725 Kim Watt Dr, Apt 16$100021.51.1 mi
221725 Kim Watt Dr, Apt 11$120021.51.1 mi
234011 Heather Ct NW$170022.514500.9 mi
244003 Heather Ct NW$190022.514500.9 mi
252718 Painter Ave, Apt D111$1200212.9 mi