Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.63% first-year return on $27,279 initial cash invested.
20.63%
Cash On Cash
11.46%
Cap Rate
$1,660
Rent
$469
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,191
Mortgage P&I
42%
$689
Property Taxes
1%
$24
Home Insurance
3%
$46
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3219 Oneal St, Knoxville, TN 37921 | $1,700 | 2 | 1 | 1224 | 2.8 mi |
4212 S Garden Rd, Knoxville, TN 37919 | $2,200 | 2 | 1 | 1057 | 2.8 mi |
1327 Francis Station Dr, Knoxville, TN 37909 | $1,450 | 2 | 1.5 | 1120 | 2.2 mi |
2423 Larkwood Ln, Knoxville, TN 37921 | $1,700 | 2 | 1 | 1000 | 2.5 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