Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.72% first-year return on $38,829 initial cash invested.
5.72%
Cash On Cash
7.72%
Cap Rate
1.29
DSCR
$1,640
Rent
$185
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
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,455
Mortgage P&I
56%
$923
Property Taxes
3%
$41
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7600 Rustic Ln, Knoxville, TN 37938 | $1,500 | 2 | 1 | 925 | 2.6 mi |
4302 Raven Dr, Knoxville, TN 37918 | $1,500 | 2 | 1 | 1000 | 4 mi |
7005 Washington Pike, Unit A, Corryton, TN 37721 | $1,650 | 2 | 1 | 800 | 1.7 mi |
7900 Gray Heights Way, Knoxville, TN 37938 | $1,400 | 2 | 1.5 | 1040 | 3.8 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