Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $94,500 initial cash invested.
-9.51%
Cash On Cash
3.91%
Cap Rate
0.69
DSCR
$2,060
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,809
Mortgage P&I
103%
$2,113
Property Taxes
0%
$2
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4402 Immanuel St SW, Knoxville, TN 37920 | $1,850 | 3 | 2 | 1378 | 1.2 mi |
4402 Immanuel St, Knoxville, TN 37920 | $2,000 | 3 | 2 | 1378 | 1.2 mi |
2024 Atchley St, Knoxville, TN 37920 | $1,900 | 3 | 2 | 1272 | 1 mi |
3917 Kennedy Ln, Knoxville, TN 37920 | $2,000 | 3 | 2 | 1200 | 0.8 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