REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
603 Ben Hur Ave, Knoxville, TN 37915
$150,000 • 2 beds • 1 baths • 640 sqft

This property might be a fair Long-Term investment with a projected 6.36% first-year return on $31,500 initial cash invested.

Cash On Cash
6.36%
Cap Rate
7.94%
Rent
$1,341
Cashflow
$167
Rent Confidence:  High
Annual
$16,092
Median
$1,400
Avg
$1,360
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,500
Downpayment  $30,000
Closing costs  $1,500
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,341
Total Expenses  $1,174
Mortgage P&I  $758
Property Taxes  $16
Home Insurance  $52
PManagement  10% $134
CapEx  5% $67
Vacancy  6% $80
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12771 Ontario St$1550217041 mi
21901 E 5th Ave, Apt 8$995217001.2 mi
31901 E 5th Ave, Apt 9$995217001.2 mi
4326 Ben Hur Ave$1200217680.2 mi
51705 Washington Ave, Apt 5$997216951.6 mi
62913 Brooks Ave$1600217021.5 mi
73518 Selma Ave$1250216722.3 mi
82400 Woodbine Ave$1400217500.9 mi
92620 Nichols Ave$1049217261.4 mi
101506 Iroquois Ave$1250217561 mi
111605 Wilder Pl$1500217561.1 mi
121013 Glider Ave$1500217201.8 mi
13921 Wilder Pl$1300218000.6 mi
142235 Whittle Springs Rd, # 1$1295216002.7 mi
152235 Whittle Springs Rd$1300216002.7 mi
162932 Sunset Ave$1495217501.4 mi
172615 Martin Luther King Jr Ave$1200217940.7 mi
182805 Brooks Ave$1500217581.4 mi
191901 Woodbine Ave$1550217681.2 mi
202102 Adams Ave$1500217701.5 mi
213213 Shields Ave, Unit 1$1500217581.8 mi
223213 Shields Ave$1500217581.8 mi
232648 Wilson Ave$1600218280.7 mi
242763 Lay Ave$1675218251 mi
25301 S Castle St$1300217921.5 mi