• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
6315 Lacy Rd, Knoxville, TN 37912
$209,0003 beds • 1 baths • 1404 sqft

This property might be a fair Long-Term investment with a projected 8.61% first-year return on $43,890 initial cash invested.

Cash On Cash
8.61%
Cap Rate
8.8%
Rent
$2,091
Cashflow
$315
Rent Confidence:  High
Annual
$25,092
Median
$2,100
Avg
$2,093
Samples
25
Financing

Purchase Price  $209k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $43,890
Downpayment  20% $41,800
Closing costs  1% $2,090
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,091
Total Expenses  $1,776
Mortgage P&I  53% $1,112
Property Taxes  2% $47
Home Insurance  3% $73
PManagement  10% $209
CapEx  5% $105
Vacancy  6% $125
Maintenance  5% $105
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13008 Lafayette Rd$195031.514042.5 mi
24902 Coster Rd$13003112863.7 mi
35924 Blossom Rd$1700319881.1 mi
44104 Deer Run Dr$190031.513293.3 mi
5720 Bryant Ter$25003214282.9 mi
6720 Bryant Ter$25003214282.9 mi
72584 Moss Creek Rd, Unit 3$19953215661.8 mi
8667 Whitesburg Dr$26053214563 mi
92207 Crestpark Rd$21003212481.8 mi
105808 Mondale Rd$185031.510921.8 mi
115904 Oak Rd$21003212001.4 mi
126989 Saint Croix Ln$21653213563.3 mi
136989 St Croix Ln$21653213563.3 mi
144220 Deer Creek Dr$22203214523.3 mi
15114 Beaver Creek Ln$19953213002.7 mi
166021 Newington Ln$20003212121.8 mi
176018 Freebird Ln$241032.515640.9 mi
181712 Vada Cir$17503110563.4 mi
198008 Verona Ln$21903213863.9 mi
207401 Long Shot Ln$19993214833.3 mi
217819 Fersner Rd$18953213283.3 mi
223107 Pinex Ln$23803212702.8 mi
236932 Saint Croix Ln$25603215163.3 mi
245508 Fenway Ln$21003216502.1 mi
252601 Shropshire Blvd$19953214673.8 mi

Projections