REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4714 Sevierville Pike, Knoxville, TN 37920

3 beds • 2 baths • 1325 sqft

Email

This property could be a profitable Long-Term investment with a projected 13.84% first-year return on $38,850 initial cash invested.

13.84%

Cash On Cash

9.54%

Cap Rate

1.59

DSCR

$2,000

Rent

$448

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$185k

Downpayment

20.0%

Interest Rate

6.4%

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

$2,000

Total Expenses

$1,552

Mortgage P&I

46%

$923

Property Taxes

2%

$44

Home Insurance

3%

$65

PManagement

10%

$200

CapEx

5%

$100

Vacancy

6%

$120

Maintenance

5%

$100

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

3517 S Haven Rd SE, Knoxville, TN 37920

$1,950

3

2

1318

0.9 mi

721 Chamberlain Manor Way, Knoxville, TN 37920

$2,100

3

2

1336

0.9 mi

2223 Southside Rd, Knoxville, TN 37920

$2,600

3

2

1249

0.3 mi

710 Chamberlain Manor Way, Knoxville, TN 37920

$2,100

3

2

1302

0.9 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis