Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.94% first-year return on $36,750 initial cash invested.
18.94%
Cash On Cash
10.83%
Cap Rate
1.78
DSCR
$2,210
Rent
$580
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$1,630
Mortgage P&I
40%
$889
Property Taxes
5%
$106
Home Insurance
3%
$61
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7919 1/2 Westland Dr, Knoxville, TN 37919 | $1,800 | 3 | 2 | 1275 | 0.3 mi |
724 Piper Rd, Knoxville, TN 37919 | $3,300 | 3 | 2 | 1200 | 0.3 mi |
729 Colony Village Way, Knoxville, TN 37923 | $1,975 | 3 | 2 | 1250 | 1.3 mi |
7608 Nubbin Ridge Dr, Knoxville, TN 37919 | $1,995 | 3 | 2 | 1323 | 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