Unlock all features! Tap here to upgrade
5709 Lyons View Pike APT 1326, Knoxville, TN 37919
2 beds • 2 baths • 1230 sqft
$309,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.51% first-year return on $64,995 initial cash invested.
-13.51%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$1,690
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,422
Mortgage P&I
89%
$1,497
Property Taxes
3%
$57
Home Insurance
6%
$108
HOA
19%
$322
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5709 Lyons View Pike, Apt 1110, Knoxville, TN 37919 | $1,650 | 2 | 2 | 1232 | 0 mi |
5709 Lyons View Pike, Apt 1208, Knoxville, TN 37919 | $1,600 | 2 | 2 | 1200 | 0.1 mi |
5709 Lyons View Pike, Knoxville, TN 37919 | $1,695 | 2 | 2 | 1190 | 0.1 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