Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32% first-year return on $28,350 initial cash invested.
32%
Cash On Cash
14.01%
Cap Rate
$2,070
Rent
$756
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$1,314
Mortgage P&I
35%
$716
Property Taxes
1%
$12
Home Insurance
2%
$47
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7456 Lyle Bend Ln, Knoxville, TN 37918 | $2,105 | 3 | 2 | 1215 | 0.3 mi |
7819 Emory Chase Ln, Knoxville, TN 37918 | $2,095 | 3 | 2 | 1232 | 0.3 mi |
7416 Praise Ln, Knoxville, TN 37918 | $1,975 | 3 | 2 | 1200 | 0.2 mi |
7756 Brickchase Ln, Knoxville, TN 37918 | $1,950 | 3 | 2 | 1232 | 0.3 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