Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.68% first-year return on $19,593 initial cash invested.
18.68%
Cash On Cash
10.82%
Cap Rate
1.77
DSCR
$1,200
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,300
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,593
Downpayment
20%
$18,660
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$895
Mortgage P&I
40%
$476
Property Taxes
5%
$62
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
818 Poplar St, Kingsport, TN 37660 | $1,400 | 2 | 1 | 868 | 0.2 mi |
910 Lamont St, Kingsport, TN 37664 | $1,100 | 2 | 1 | 786 | 0.7 mi |
1101 N Wilcox Dr, Kingsport, TN 37660 | $1,425 | 2 | 1 | 862 | 0.4 mi |
1336 Garden Dr, Kingsport, TN 37664 | $1,500 | 2 | 1 | 868 | 0.6 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