Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $86,625 initial cash invested.
-7.84%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$2,400
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,625
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,966
Mortgage P&I
85%
$2,031
Property Taxes
5%
$108
Home Insurance
7%
$161
HOA
2%
$42
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5523 Golden Gate Rd, Knoxville, TN 37918 | $2,630 | 4 | 2.5 | 2263 | 0 mi |
2132 Glen Creek Rd, Knoxville, TN 37924 | $2,950 | 4 | 2.5 | 2164 | 2.4 mi |
5802 Tazewell Pike, Knoxville, TN 37918 | $2,100 | 4 | 2 | 2128 | 0.7 mi |
5021 Ridgemont Dr, Knoxville, TN 37918 | $2,545 | 4 | 2.5 | 2368 | 1.8 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