Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $78,729 initial cash invested.
-3.46%
Cash On Cash
5.57%
Cap Rate
0.94
DSCR
$2,450
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$2,677
Mortgage P&I
75%
$1,846
Property Taxes
3%
$64
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
717 Aeronca Rd, Knoxville, TN 37919 | $2,395 | 3 | 2 | 1702 | 0.9 mi |
1455 Queensbridge Dr, Knoxville, TN 37922 | $2,200 | 3 | 2 | 1600 | 1.1 mi |
8704 Mill Run Dr, Knoxville, TN 37922 | $2,600 | 3 | 2 | 1680 | 2 mi |
804 Olde Pioneer Trl, Apt 158, Knoxville, TN 37923 | $2,150 | 3 | 2 | 1724 | 2.1 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