REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6315 Lacy Rd, Knoxville, TN 37912
$209,000 • 3 beds • 1 baths • 1404 sqft
This property might be a fair Long-Term investment with a projected 6.64% first-year return on $43,890 initial cash invested.
Cash On Cash
6.64%
Cap Rate
8.35%
Rent
$1,995
Signal: High
Cashflow
$243
Financing
Purchase Price $209k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,890
Downpayment $41,800
Closing costs $2,090
Rehab $0
Furnishing $0
Cashflow
Total Income $1,995
Total Expenses $1,752
Mortgage P&I $1,112
Property Taxes $47
Home Insurance $73
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3008 Lafayette Rd | $1950 | 3 | 1.5 | 1404 | 2.5 mi |
| 2 | 6613 Hummer Ln NW | $2050 | 3 | 2 | 1479 | 0.7 mi |
| 3 | 2025 Radiance Dr | $800 | 3 | 2 | 1400 | 1.7 mi |
| 4 | 5924 Blossom Rd | $1800 | 3 | 1 | 988 | 1.1 mi |
| 5 | 4104 Deer Run Dr | $1900 | 3 | 1.5 | 1329 | 3.3 mi |
| 6 | 720 Bryant Ter | $2500 | 3 | 2 | 1428 | 2.9 mi |
| 7 | 720 Bryant Ter | $2500 | 3 | 2 | 1428 | 2.9 mi |
| 8 | 4200 Crestfield Rd | $1900 | 3 | 1.5 | 1300 | 3.7 mi |
| 9 | 504 Oakcrest Rd | $1795 | 3 | 2 | 1384 | 3.1 mi |
| 10 | 2584 Moss Creek Rd, Unit 3 | $1995 | 3 | 2 | 1566 | 1.8 mi |
| 11 | 2207 Crestpark Rd | $2350 | 3 | 2 | 1248 | 1.8 mi |
| 12 | 5808 Mondale Rd | $1850 | 3 | 1.5 | 1092 | 1.8 mi |
| 13 | 5904 Oak Rd | $2100 | 3 | 2 | 1200 | 1.4 mi |
| 14 | 6989 Saint Croix Ln | $2215 | 3 | 2 | 1356 | 3.3 mi |
| 15 | 114 Beaver Creek Ln | $1995 | 3 | 2 | 1300 | 2.7 mi |
| 16 | 6021 Newington Ln | $2000 | 3 | 2 | 1212 | 1.8 mi |
| 17 | 6018 Freebird Ln | $2460 | 3 | 2.5 | 1564 | 0.9 mi |
| 18 | 8008 Verona Ln | $2265 | 3 | 2 | 1386 | 3.9 mi |
| 19 | 7819 Fersner Rd | $1895 | 3 | 2 | 1328 | 3.3 mi |
| 20 | 7401 Long Shot Ln | $1950 | 3 | 2 | 1483 | 3.3 mi |
| 21 | 5508 Fenway Ln | $2100 | 3 | 2 | 1650 | 2.1 mi |
| 22 | 5154 Garden Meadow Dr, # De | $2200 | 3 | 2 | 1264 | 2.8 mi |
| 23 | 2601 Shropshire Blvd | $1995 | 3 | 2 | 1467 | 3.8 mi |
| 24 | 6014 Waterbury Ln | $2000 | 3 | 2.5 | 1496 | 1.9 mi |
| 25 | 6548 Greer Rd | $1650 | 3 | 2 | 1216 | 2.5 mi |