Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.33% first-year return on $39,690 initial cash invested.
13.33%
Cash On Cash
9.18%
Cap Rate
1.6
DSCR
$1,980
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,539
Mortgage P&I
46%
$906
Property Taxes
3%
$52
Home Insurance
3%
$66
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5705 Haynes Sterchi Rd, Knoxville, TN 37912 | $1,800 | 3 | 2 | 1300 | 0.4 mi |
1888 Explorer Ln, Knoxville, TN 37912 | $1,950 | 3 | 2 | 1328 | 1.7 mi |
4208 Coster Rd, Knoxville, TN 37912 | $2,000 | 3 | 2 | 1276 | 1.1 mi |
5141 Garden Meadow Dr, Knoxville, TN 37912 | $2,300 | 3 | 2 | 1300 | 1.5 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