REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5112 Schubert Rd, Knoxville, TN 37912
$0 • 2 beds • 1 baths • 816 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$1,301
Cashflow
$916
Rent Confidence:  High
Annual
$15,612
Median
$1,275
Avg
$1,301
Samples
25
Financing
Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $0
Downpayment  $0
Closing costs  $0
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,301
Total Expenses  $385
Property Taxes  $47
Home Insurance  $0
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1411 Sharp Ln NE, Apt 17$1275218501.6 mi
2411 Sharp Ln NE, Apt 22$1275218501.6 mi
3415 Sharp Ln NE, Apt 31$1325218501.7 mi
4415 Sharp Ln NE, Apt 30$1325218501.7 mi
51008 W Parkway Ave, Apt 13$1275218502.1 mi
61008 W Parkway Ave, Apt 3$1275218502.1 mi
71008 W Parkway Ave, Apt 10$1275218502.1 mi
8609 E Inskip Dr, Apt 1$1280217541.6 mi
91015 W Parkway Ave, Apt 4$1250218502.2 mi
101013 W Parkway Ave, Apt 1$1250218502.2 mi
111015 W Parkway Ave, Unit 1$1250218502.2 mi
124802 Inskip Rd$1495218972.3 mi
134802 Inskip Rd, Unit B$1495218972.3 mi
14466 Watauga Ave$1295217833.1 mi
15621 Murray Dr$1199219401.8 mi
16621 Nw Murray Rd$1199219401.8 mi
171916 Connecticut Ave$1495218503.2 mi
181521 New York Ave$1200218503.2 mi
19352 Chickamauga Ave$1700219253 mi
204913 Ethel Ln$1295211.2 mi
214124 Whistlers Way$13622110252 mi
22998 W Parkway Ave$12502110252.1 mi
235017 Inskip Rd, Apt 2$11952110002.5 mi
245017 Inskip Rd, Apt 5$10952110002.6 mi
25609 E Inskip Dr$1196211.6 mi