REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

6315 Lacy Rd, Knoxville, TN 37912

3 beds • 1 baths • 1404 sqft

Email

This property might be a fair Long-Term investment with a projected 9.43% first-year return on $43,890 initial cash invested.

9.43%

Cash On Cash

8.97%

Cap Rate

1.41

DSCR

$2,130

Rent

$345

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,130

Total Expenses

$1,785

Mortgage P&I

52%

$1,112

Property Taxes

2%

$47

Home Insurance

3%

$73

PManagement

10%

$213

CapEx

5%

$106

Vacancy

6%

$128

Maintenance

5%

$106

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis