- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
7516 Rising Rd, Knoxville, TN 37924
$98,900 • 2 beds • 2 baths • 832 sqft
This property could be a profitable Long-Term investment with a projected 27.21% first-year return on $20,769 initial cash invested.
Cash On Cash
27.21%
Cap Rate
12.97%
Rent
$1,440
Signal: Med.
Cashflow
$471
Financing
Purchase Price $98,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,769
Downpayment $19,780
Closing costs $989
Rehab $0
Furnishing $0
Cashflow
Total Income $1,440
Total Expenses $969
Mortgage P&I $526
Property Taxes $34
Home Insurance $35
PManagement $144
CapEx $72
Vacancy $86
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 7109 Wilson Dr | $1300 | 2 | 1 | 800 | 0.9 mi |
2 | 1030 Oglesby Rd | $1300 | 2 | 1 | 840 | 4.5 mi |
3 | 7101 Wilson Dr | $1400 | 2 | 1 | 625 | 0.9 mi |
4 | 7005 Washington Pike | $1500 | 2 | 1 | 800 | 4.4 mi |
5 | 4704 Shell Ln | $1000 | 2 | 1 | 784 | 4.3 mi |
6 | 6005 Old Rutledge Pike | $1350 | 2 | 1 | 700 | 2.9 mi |
7 | 4864 Shell Ln | $1395 | 2 | 1 | 900 | 4.6 mi |
8 | 2705 Beartooth Way | $1595 | 2 | 2 | 1190 | 4.3 mi |
9 | 5704 Reece Way | $1800 | 2 | 2 | 1080 | 5.6 mi |
10 | 7227 N Ruggles Ferry Pike | $1700 | 2 | 1 | 648 | 3.1 mi |
11 | 6101 Old Rutledge Pike, Unit 2 | $1285 | 2 | 1 | 2.8 mi | |
12 | 1304 Shumaker Rd | $1450 | 2 | 1 | 1100 | 2.9 mi |
13 | 213 Connex St | $1246 | 2 | 1 | 805 | 6.3 mi |
14 | 4131 Lilac Ave | $1196 | 2 | 1 | 800 | 6.4 mi |
15 | 215 Nash Rd | $1440 | 2 | 1 | 875 | 6.3 mi |
16 | 947 Spring Park Rd | $1850 | 2 | 2 | 1290 | 4.7 mi |
17 | 125 Holston Ct, Apt 2 | $1400 | 2 | 1 | 750 | 5.7 mi |
18 | 5211 Devonbrook Way | $1500 | 2 | 2 | 1080 | 6.8 mi |
19 | 5915 Hyatt Rd | $1500 | 2 | 2 | 1100 | 6.6 mi |
20 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 6.8 mi |
21 | 5860 Trestle Way | $1660 | 2 | 2 | 1238 | 5.4 mi |
22 | 5854 Trestle Way | $1660 | 2 | 2 | 1238 | 5.4 mi |
23 | 5012 Obarr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 5.2 mi |
24 | 5012O Barr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 5.2 mi |
25 | 8620 Pleasant Hill Rd | $1450 | 2 | 1 | 900 | 6.7 mi |