Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.25% first-year return on $38,850 initial cash invested.
8.25%
Cash On Cash
8.29%
Cap Rate
1.38
DSCR
$1,760
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,493
Mortgage P&I
52%
$923
Property Taxes
3%
$47
Home Insurance
4%
$65
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2807 Brooks Ave, Knoxville, TN 37914 | $1,800 | 3 | 1 | 1116 | 4 mi |
3928 Porter Ave, Knoxville, TN 37914 | $1,345 | 3 | 1 | 1026 | 3.3 mi |
3807 Hampton Ave, Knoxville, TN 37914 | $1,695 | 3 | 1 | 1200 | 3.7 mi |
2806 E 5th Ave, Knoxville, TN 37914 | $1,800 | 3 | 1 | 1100 | 4.5 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