REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
804 W Oak Hill Ave, Knoxville, TN 37921
$219,900 • 2 beds • 1 baths • 754 sqft

This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $46,179 initial cash invested.

Cash On Cash
-2.47%
Cap Rate
5.95%
Rent
$1,536
Cashflow
-$95
Rent Confidence:  High
Annual
$18,432
Median
$1,500
Avg
$1,537
Samples
25
Financing
Purchase Price  $220k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $46,179
Downpayment  20% $43,980
Closing costs  1% $2,199
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,536
Total Expenses  $1,631
Mortgage P&I  72% $1,108
Property Taxes  3% $46
Home Insurance  5% $77
PManagement  10% $154
CapEx  5% $77
Vacancy  6% $92
Maintenance  5% $77
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1808 W Oak Hill Ave$1700217540 mi
2307 E Oldham Ave$1500217501.1 mi
3218 Dameron Ave$1295217951.2 mi
4411 James Ave$1525217921.2 mi
5905 E Columbia Ave$1500217751.7 mi
61618 Mall St$1600217442.1 mi
71039 Oglewood Ave$1395217682.1 mi
8201 W 5th Ave, Apt 5$1800217281.9 mi
9466 Watauga Ave$1295217832.2 mi
101521 New York Ave$1200218501.3 mi
11203 E Springdale Ave, Unit 2$1295218801.1 mi
12205 E Springdale Ave$1395218801.1 mi
131916 Connecticut Ave$1495218501.7 mi
142815 Ramona Ave$1600218322.5 mi
15201 W Fifth Ave, Unit 6$1700218651.9 mi
161507 Highland Ave, Apt B203$1995216602.4 mi
172911 Denson Ave, # 1$1450218652.5 mi
181304 Vermont Ave$16952110080.7 mi
19352 Chickamauga Ave$1500219251.8 mi
20200 W Jackson Ave, Apt 102$1940219002.4 mi
21602 Caswell Ave, Apt 4$900219571.7 mi
22214 Dameron Ave, # 1$1250211.2 mi
23114 Dameron Ave, Apt 201$1695211.3 mi
241910 Beaumont Ave$17502110081.3 mi
25114 Dameron Ave, Apt 102$1950211.3 mi

Projections