• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
7516 Rising Rd, Knoxville, TN 37924
$98,9002 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
25
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 PropertyRentBedsBathsSQFTDistance
17109 Wilson Dr$1300218000.9 mi
21030 Oglesby Rd$1300218404.5 mi
35010O Barr Rd, Apt 1$14752210005.2 mi
47005 Washington Pike$1500218004.4 mi
54704 Shell Ln$1000217844.3 mi
66005 Old Rutledge Pike$1350217002.9 mi
74864 Shell Ln$1675219004.6 mi
82705 Beartooth Way$15952211904.3 mi
95704 Reece Way$17002210805.6 mi
105307 Blue Star Dr$18002211634.9 mi
117227 N Ruggles Ferry Pike$1700216483.1 mi
125013O Barr Rd$1400217545.2 mi
136101 Old Rutledge Pike, Unit 2$1285212.8 mi
14213 Connex St$1246218056.3 mi
15308 Cash Rd$1600219604.9 mi
164131 Lilac Ave$1196218006.4 mi
17947 Spring Park Rd$18502212904.7 mi
18125 Holston Ct, Apt 2$1400217505.7 mi
195211 Devonbrook Way$15002210806.8 mi
204237 Holston Dr$1450217846.4 mi
21417 Burns Rd$1500219365.6 mi
225859 Trestle Way$17002212385.4 mi
23207 Hillview Ave$1600218656.8 mi
245860 Trestle Way$16602212385.4 mi
255012 Obarr Rd, Apt 1$14252110005.2 mi

Projections