Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.97% first-year return on $15,750 initial cash invested.
58.97%
Cash On Cash
20%
Cap Rate
3.17
DSCR
$1,640
Rent
$774
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
6.9%
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
$866
Mortgage P&I
24%
$394
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 |
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