Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.34% first-year return on $130k initial cash invested.
0.34%
Cash On Cash
6.56%
Cap Rate
1.11
DSCR
$3,800
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
25.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
25%
$106k
Closing costs
3%
$13,500
Rehab
0%
$0
Furnishing
2%
$10,000
Cashflow
Total Income
$3,800
Total Expenses
$3,763
Mortgage P&I
55%
$2,095
Property Taxes
1%
$36
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
13%
$494
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1725 Lenland Ave, Knoxville, TN 37920 | $2,250 | 3 | 2 | 1396 | 0.7 mi |
3201 Davenport Rd, Knoxville, TN 37920 | $2,650 | 3 | 2 | 1400 | 0.7 mi |
2024 Atchley St, Knoxville, TN 37920 | $1,900 | 3 | 2 | 1272 | 0.3 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