REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

722 Belleaire Ave, Knoxville, TN 37921

3 beds • 1 baths • 768 sqft

Email

This property could be a profitable Long-Term investment with a projected 58.67% first-year return on $15,750 initial cash invested.

58.67%

Cash On Cash

20%

Cap Rate

$1,640

Rent

$770

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$75,000

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$15,750

Downpayment

20%

$15,000

Closing costs

1%

$750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,640

Total Expenses

$870

Mortgage P&I

24%

$398

Property Taxes

1%

$20

Home Insurance

2%

$26

PManagement

10%

$164

CapEx

5%

$82

Vacancy

6%

$98

Maintenance

5%

$82

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

2415 Truman Ave, Knoxville, TN 37921

$1,500

3

1

816

1.2 mi

1302 W Baxter Ave, Knoxville, TN 37921

$1,700

3

1

896

0.3 mi

176 Chickamauga Ave, Knoxville, TN 37917

$1,400

3

1

850

1.3 mi

1615 Mccroskey Ave, Knoxville, TN 37917

$1,600

3

1

836

1.6 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis