Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.16% first-year return on $38,850 initial cash invested.
13.16%
Cash On Cash
9.69%
Cap Rate
1.55
DSCR
$2,030
Rent
$426
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
6.8%
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
$2,030
Total Expenses
$1,604
Mortgage P&I
48%
$966
Property Taxes
2%
$44
Home Insurance
3%
$65
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
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 |
3032 Dodd St SE, Knoxville, TN 37920 | $2,100 | 3 | 2 | 1300 | 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