REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4432 Washington Ct, Knoxville, TN 37917
$229,9003 beds • 2 baths • 1408 sqft

This property might be a fair Long-Term investment with a projected 7.73% first-year return on $48,279 initial cash invested.

Cash On Cash
7.73%
Cap Rate
8.63%
Rent
$2,375
Signal: High
Cashflow
$311
Financing

Purchase Price  $230k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $48,279
Downpayment  $45,980
Closing costs  $2,299
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,375
Total Expenses  $2,064
Mortgage P&I  $1,224
Property Taxes  $42
Home Insurance  $80
HOA  $100
PManagement  $238
CapEx  $119
Vacancy  $142
Maintenance  $119
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13628 Flowering Vine Way$24003214741.6 mi
21966 Locarno Dr$15503213001.5 mi
32909 Billings Way$17953212762.3 mi
42921 Billings Way, # 1$18953212722.3 mi
5309 Dickson St$18503213093.2 mi
64014 Larigo Dr$22903217281.5 mi
71109 Payne Rd$19003211761.8 mi
83304 Ne Chantilly Dr$22003212462.7 mi
93104 Culpepper Rd$23003212462.6 mi
103705 Fripp Place Way$254932.515002 mi
113705 Fripp Way$227532.515002 mi
125629 Flathead Way$19953212082.3 mi
133713 Fripp Way$237532.515002 mi
143717 Fripp Way$237532.515002 mi
153713 Fripp Place Way$254932.515002 mi
165122 Yonah Way$244932.515002.1 mi
175118 Yonah Way$244932.515002.1 mi
185114 Yonah Way$244932.515002.1 mi
193761 Fripp Way$237532.515002.1 mi
203749 Fripp Way$237532.515002.1 mi
213717 Fripp Place Way$254932.515002.1 mi
223753 Fripp Way$237532.515002.1 mi
232337 Fine Ave$21003213514 mi
243756 Fripp Way$227532.515002.1 mi
253334 Buffat Mill Rd$250031.512722 mi