REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5109 Sinclair Dr, Knoxville, TN 37914

3 beds • 1 baths • 1162 sqft

Email

This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $49,140 initial cash invested.

-3.69%

Cash On Cash

6.04%

Cap Rate

$1,660

Rent

-$151

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$234k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$49,140

Downpayment

20%

$46,800

Closing costs

1%

$2,340

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,660

Total Expenses

$1,811

Mortgage P&I

75%

$1,245

Property Taxes

3%

$52

Home Insurance

5%

$82

PManagement

10%

$166

CapEx

5%

$83

Vacancy

6%

$100

Maintenance

5%

$83

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis