Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.66% first-year return on $38,850 initial cash invested.
7.66%
Cash On Cash
8.29%
Cap Rate
1.35
DSCR
$1,700
Rent
$248
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
6.6%
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
$1,700
Total Expenses
$1,452
Mortgage P&I
56%
$945
Property Taxes
0%
$0
Home Insurance
4%
$65
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
322 Hawthorne Oaks Way, Powell, TN 37849 | $1,650 | 2 | 2 | 984 | 2.1 mi |
6925 St Croix Ln, Knoxville, TN 37918 | $2,160 | 2 | 2 | 1204 | 0.1 mi |
4713 Royal Prince Way, Knoxville, TN 37912 | $1,650 | 2 | 2 | 1040 | 2.3 mi |
4729 Scepter Way, Knoxville, TN 37912 | $1,550 | 2 | 2 | 1040 | 2.3 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