Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 84.19% first-year return on $15,750 initial cash invested.
84.19%
Cash On Cash
25.33%
Cap Rate
4.23
DSCR
$2,080
Rent
$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$975
Mortgage P&I
18%
$374
Property Taxes
2%
$34
Home Insurance
1%
$26
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
129 Longvale Dr, Knoxville, TN 37920 | $2,260 | 3 | 2 | 1684 | 0.9 mi |
136 Gilbert Ln, Knoxville, TN 37920 | $1,900 | 3 | 2 | 1612 | 1.6 mi |
721 Chamberlain Manor Way, Knoxville, TN 37920 | $2,100 | 3 | 2 | 1336 | 0.6 mi |
328 Contentment Ln, Knoxville, TN 37920 | $2,350 | 3 | 2 | 1600 | 2.2 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