Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.29% first-year return on $21,000 initial cash invested.
38.29%
Cash On Cash
15.01%
Cap Rate
2.51
DSCR
$1,650
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$980
Mortgage P&I
30%
$499
Property Taxes
1%
$18
Home Insurance
2%
$35
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1302 W Baxter Ave, Knoxville, TN 37921 | $1,700 | 3 | 1 | 896 | 0.3 mi |
2519 Keith Ave, Knoxville, TN 37921 | $1,850 | 3 | 1 | 890 | 1.2 mi |
176 Chickamauga Ave, Knoxville, TN 37917 | $1,400 | 3 | 1 | 850 | 1.3 mi |
1910 Mississippi Ave, Knoxville, TN 37921 | $1,500 | 3 | 1 | 792 | 0.7 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