REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 PropertyRentBedsBathsSQFTDistance
17109 Wilson Dr$1300218000.9 mi
21030 Oglesby Rd$1300218404.5 mi
37101 Wilson Dr$1400216250.9 mi
47005 Washington Pike$1500218004.4 mi
54704 Shell Ln$1000217844.3 mi
66005 Old Rutledge Pike$1350217002.9 mi
74864 Shell Ln$1395219004.6 mi
82705 Beartooth Way$15952211904.3 mi
95704 Reece Way$18002210805.6 mi
107227 N Ruggles Ferry Pike$1700216483.1 mi
116101 Old Rutledge Pike, Unit 2$1285212.8 mi
121304 Shumaker Rd$14502111002.9 mi
13213 Connex St$1246218056.3 mi
144131 Lilac Ave$1196218006.4 mi
15215 Nash Rd$1440218756.3 mi
16947 Spring Park Rd$18502212904.7 mi
17125 Holston Ct, Apt 2$1400217505.7 mi
185211 Devonbrook Way$15002210806.8 mi
195915 Hyatt Rd$15002211006.6 mi
20207 Hillview Ave$1600218656.8 mi
215860 Trestle Way$16602212385.4 mi
225854 Trestle Way$16602212385.4 mi
235012 Obarr Rd, Apt 1$14252110005.2 mi
245012O Barr Rd, Apt 1$14252110005.2 mi
258620 Pleasant Hill Rd$1450219006.7 mi