Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.96% first-year return on $38,829 initial cash invested.
5.96%
Cash On Cash
8.07%
Cap Rate
1.29
DSCR
$1,710
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,710
Total Expenses
$1,517
Mortgage P&I
56%
$965
Property Taxes
2%
$41
Home Insurance
4%
$65
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4864 Shell Ln, Knoxville, TN 37918 | $1,195 | 2 | 1 | 900 | 1.3 mi |
7600 Rustic Ln, Knoxville, TN 37938 | $1,650 | 2 | 1 | 980 | 2.6 mi |
4709 Mccloud Rd, Knoxville, TN 37938 | $1,400 | 2 | 1 | 1092 | 4.1 mi |
3611 Essary Dr, Knoxville, TN 37918 | $1,700 | 2 | 1 | 1000 | 4.8 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