Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.15% first-year return on $31,500 initial cash invested.
28.15%
Cash On Cash
13.06%
Cap Rate
2.08
DSCR
$2,160
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$1,421
Mortgage P&I
36%
$785
Property Taxes
1%
$22
Home Insurance
2%
$52
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
328 Contentment Ln, Knoxville, TN 37920 | $2,525 | 3 | 2 | 1600 | 1.3 mi |
612 Liverpool Ln, Knoxville, TN 37920 | $2,295 | 3 | 2 | 1625 | 1.6 mi |
1104 E Hendron Chapel Rd, Knoxville, TN 37920 | $1,900 | 3 | 2 | 1442 | 3.2 mi |
8625 Ball Park Ln, Knoxville, TN 37920 | $1,895 | 3 | 2 | 1272 | 1.6 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