Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $34,860 initial cash invested.
3.24%
Cash On Cash
7.48%
Cap Rate
1.19
DSCR
$1,450
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,860
Downpayment
20%
$33,200
Closing costs
1%
$1,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,356
Mortgage P&I
60%
$869
Property Taxes
4%
$53
Home Insurance
4%
$58
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
621 Murray Dr, Knoxville, TN 37912 | $1,449 | 2 | 1 | 940 | 1.3 mi |
2313 Sanderson Rd, Knoxville, TN 37921 | $1,495 | 2 | 1 | 950 | 1.8 mi |
1123 Massachusetts Ave, Knoxville, TN 37921 | $1,095 | 2 | 1 | 888 | 2.1 mi |
121 Woodlawn Dr, Apt 1, Knoxville, TN 37912 | $1,150 | 2 | 1 | 1000 | 1.4 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