Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.59% first-year return on $52,290 initial cash invested.
4.59%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$2,190
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,990
Mortgage P&I
58%
$1,272
Property Taxes
3%
$61
Home Insurance
4%
$87
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4127 Ellistown Rd, Knoxville, TN 37924 | $2,000 | 3 | 2 | 1500 | 2.1 mi |
4614 Washington Pike, Knoxville, TN 37917 | $2,500 | 3 | 2 | 1568 | 2.9 mi |
5936 Clearbrook Dr, Knoxville, TN 37918 | $2,850 | 3 | 2 | 1740 | 2.3 mi |
4742 Mona Lisa Ln, Knoxville, TN 37918 | $2,050 | 3 | 2 | 1442 | 1.7 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