Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $44,205 initial cash invested.
4.78%
Cash On Cash
7.83%
Cap Rate
1.25
DSCR
$1,910
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,734
Mortgage P&I
58%
$1,101
Property Taxes
3%
$61
Home Insurance
4%
$74
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1601 Robert Huff Ln, Knoxville, TN 37914 | $1,800 | 3 | 2 | 1274 | 0.9 mi |
4108 Alma Ave, Knoxville, TN 37914 | $1,600 | 3 | 2 | 1400 | 0.8 mi |
4412 Shangri La Dr, Knoxville, TN 37914 | $2,000 | 3 | 2 | 1335 | 1.7 mi |
3506 Ashland Ave, Knoxville, TN 37914 | $1,800 | 3 | 2 | 1400 | 1 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