REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5109 Sinclair Dr, Knoxville, TN 37914
$234,0003 beds • 1 baths • 1162 sqft

This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $49,140 initial cash invested.

Cash On Cash
-4.76%
Cap Rate
5.79%
Rent
$1,600
Signal: Low
Cashflow
-$195
Financing

Purchase Price  $234k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $49,140
Downpayment  $46,800
Closing costs  $2,340
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,600
Total Expenses  $1,795
Mortgage P&I  $1,245
Property Taxes  $52
Home Insurance  $82
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13807 Hampton Ave$17003112002 mi
23900 Alma Ave$14003112002.1 mi
3114 Pelham Rd$18003112481.5 mi
4230 Nash Rd$15003112881.3 mi
51109 Payne Rd$19003211760 mi
63928 Porter Ave$9953110262.1 mi
73116 Linden Ave$13753112303.2 mi
81804 N Hills Blvd$19003111203.8 mi
93632 Mcdonald Rd$10003110923.4 mi
103403 Luwana Ln$19503113002.7 mi
113244 Ashland Ave$16003110643 mi
122400 Kantebury Dr$24993111003.8 mi
133100 Forestdale Ave$21503110803.6 mi
143400 Andover Dr$12993112573.5 mi
152514 Tecoma Dr$19803112004.6 mi
163334 Buffat Mill Rd$250031.512722.8 mi
173805 Romines Dr$1396319452.9 mi
181966 Locarno Dr$15503213000.9 mi
193839 Skyline Dr$1500319122.5 mi
205629 Flathead Way$19953212082.3 mi
212412 Woodbine Ave$24953112844.7 mi
223407 Selma Ave$1295319163 mi
236101 Old Rutledge Pike, Unit 1$1495312.4 mi
242916 Cecil Ave$1600319503.6 mi
254135 Selma Ave$995318502.2 mi