Property Analysis for 7516 Rising Rd, Knoxville, TN 37924

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 28.43% first-year return on $20,769 initial cash invested.

Cash On Cash

28.43%

Cap Rate

13.25%

Rent

$1,470

Cashflow

$492

Rent Confidence: High

Annual

$17,640

Median

$1,500

Avg

$1,488

Samples

Financing

Purchase Price $98,900

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $20,769

Downpayment 20% $19,780

Closing costs 1% $989

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,470

Total Expenses $978

Mortgage P&I 36% $526

Property Taxes 2% $34

Home Insurance 2% $35

PManagement 10% $147

CapEx 5% $74

Vacancy 6% $88

Maintenance 5% $74

Other 0% $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	5010O Barr Rd, Apt 1	$1475	2	2	1000	5.2 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	$1675	2	1	900	4.6 mi
8	2705 Beartooth Way	$1595	2	2	1190	4.3 mi
9	5704 Reece Way	$1700	2	2	1080	5.6 mi
10	5307 Blue Star Dr	$1800	2	2	1163	4.9 mi
11	7227 N Ruggles Ferry Pike	$1700	2	1	648	3.1 mi
12	5013O Barr Rd	$1400	2	1	754	5.2 mi
13	6101 Old Rutledge Pike, Unit 2	$1285	2	1		2.8 mi
14	213 Connex St	$1246	2	1	805	6.3 mi
15	308 Cash Rd	$1600	2	1	960	4.9 mi
16	4131 Lilac Ave	$1196	2	1	800	6.4 mi
17	947 Spring Park Rd	$1850	2	2	1290	4.7 mi
18	125 Holston Ct, Apt 2	$1400	2	1	750	5.7 mi
19	5211 Devonbrook Way	$1500	2	2	1080	6.8 mi
20	4237 Holston Dr	$1450	2	1	784	6.4 mi
21	417 Burns Rd	$1500	2	1	936	5.6 mi
22	5859 Trestle Way	$1700	2	2	1238	5.4 mi
23	207 Hillview Ave	$1600	2	1	865	6.8 mi
24	5860 Trestle Way	$1660	2	2	1238	5.4 mi
25	5012 Obarr Rd, Apt 1	$1425	2	1	1000	5.2 mi

Projections