Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.98% first-year return on $45,150 initial cash invested.
0.98%
Cash On Cash
6.95%
Cap Rate
1.11
DSCR
$1,690
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,653
Mortgage P&I
67%
$1,125
Property Taxes
1%
$15
Home Insurance
4%
$75
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1705 Mingle Ave, Knoxville, TN 37921 | $1,600 | 2 | 2 | 950 | 1.5 mi |
218 E Caldwell Ave, Knoxville, TN 37917 | $1,600 | 2 | 2 | 1008 | 0.6 mi |
315 Atlantic Ave, Knoxville, TN 37917 | $1,600 | 2 | 2 | 1004 | 1 mi |
912 W Scott Ave, Knoxville, TN 37921 | $1,399 | 2 | 1.5 | 960 | 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