Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.5% first-year return on $25,179 initial cash invested.
34.5%
Cash On Cash
14.5%
Cap Rate
$1,930
Rent
$724
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,206
Mortgage P&I
33%
$629
Property Taxes
2%
$34
Home Insurance
2%
$42
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5504 Fifth St, Unit 2, Knoxville, TN 37918 | $1,200 | 1 | 1 | 740 | 3.7 mi |
4429 Doris Cir, Knoxville, TN 37918 | $1,895 | 2 | 2 | 1632 | 2.7 mi |
4358 Mccloud Rd, Knoxville, TN 37938 | $1,900 | 2 | 1 | 1200 | 3 mi |
5601 Lon Roberts Rd, Knoxville, TN 37918 | $1,500 | 2 | 1 | 1200 | 3.7 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