Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.75% first-year return on $38,850 initial cash invested.
13.75%
Cash On Cash
9.86%
Cap Rate
1.56
DSCR
$2,060
Rent
$445
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,615
Mortgage P&I
47%
$972
Property Taxes
2%
$42
Home Insurance
3%
$65
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5141 Garden Meadow Dr, Knoxville, TN 37912 | $2,300 | 3 | 2 | 1300 | 0.7 mi |
4208 Coster Rd, Knoxville, TN 37912 | $2,000 | 3 | 2 | 1276 | 0.8 mi |
2015 Paris Rd, Knoxville, TN 37912 | $1,990 | 3 | 2 | 1284 | 1.2 mi |
1529 Delaware Ave, Knoxville, TN 37921 | $2,200 | 3 | 2 | 1300 | 1.5 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