Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.02% first-year return on $36,750 initial cash invested.
4.02%
Cash On Cash
7.67%
Cap Rate
1.22
DSCR
$1,530
Rent
$123
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,407
Mortgage P&I
60%
$919
Property Taxes
2%
$30
Home Insurance
4%
$61
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
110 Nasson Ln, Oak Ridge, TN 37830 | $1,500 | 2 | 1 | 768 | 3.6 mi |
700 Florida Ave, Oak Ridge, TN 37830 | $2,000 | 2 | 1 | 858 | 4.7 mi |
100 E Tennessee Ave, Apt 101, Oak Ridge, TN 37830 | $1,600 | 2 | 1 | 889 | 4.4 mi |
100 E Tennessee Ave, Unit 201, Oak Ridge, TN 37830 | $1,495 | 2 | 1 | 888 | 4.4 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