Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.86% first-year return on $34,650 initial cash invested.
15.86%
Cash On Cash
10.02%
Cap Rate
1.67
DSCR
$1,910
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,452
Mortgage P&I
43%
$824
Property Taxes
4%
$72
Home Insurance
3%
$58
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2225 Atchley St, Apt 1, Knoxville, TN 37920 | $1,850 | 3 | 1 | 1275 | 1.3 mi |
721 Lippencott St, Knoxville, TN 37920 | $1,950 | 3 | 1 | 1450 | 1.4 mi |
1716 8th Ave, Knoxville, TN 37917 | $1,750 | 3 | 1 | 1148 | 1.6 mi |
2078 E 5th Ave, Knoxville, TN 37917 | $1,775 | 3 | 2 | 1340 | 0.7 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