REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
8313 Thorn Grove Pike, Knoxville, TN 37914
$149,900 • 2 beds • 1 baths • 950 sqft

This property might be a fair Long-Term investment with a projected 7.74% first-year return on $31,479 initial cash invested.

Cash On Cash
7.74%
Cap Rate
8.6%
Rent
$1,452
Cashflow
$203
Rent Confidence:  High
Annual
$17,424
Median
$1,450
Avg
$1,453
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,479
Downpayment  $29,980
Closing costs  $1,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,452
Total Expenses  $1,249
Mortgage P&I  $798
Property Taxes  $21
Home Insurance  $52
PManagement  $145
CapEx  $73
Vacancy  $87
Maintenance  $73
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18620 Pleasant Hill Rd$1450219005.2 mi
22305 Smith School Rd$1495217683.5 mi
31030 Oglesby Rd$1300218407.1 mi
47928 Swaggerty Rd$1650218007.2 mi
57928 Swaggerty Rd, Unit 1$1700218007.2 mi
69509 Asheville Hwy$160021.512504.5 mi
7337 Porterfield Gap Rd, Apt 7$1400219009.8 mi
8337 Porterfield Gap Rd, Apt 8$1400219009.8 mi
9337 Porterfield Gap Rd, Apt 3$1300219009.8 mi
107316 Thorn Grove Pike$11903110403.1 mi
11749 W Union Valley Rd$15002197010.7 mi
12521 S Old Sevierville Pike, Apt 2$15502194311.2 mi
13523 S Old Sevierville Pike, Apt 2$15502194311.2 mi
142810 Daybreak Way, Apt U03$1250218509.7 mi
152810 Daybreak Way, # U08$1195218509.7 mi
162810 Daybreak Way, Apt U05$1150218509.7 mi
17523 S Old Sevierville Pike, Apt 1$15002194311.2 mi
182812 Daybreak Way, Apt U10$1150218509.7 mi
192011 Thorn Grove Pike$12002190010.7 mi
203455 Bent Rd, Apt 4$1250218129.3 mi
217227 N Ruggles Ferry Pike$1700216486.9 mi
221678 Mccleary Bend Rd$18452210807 mi
231686 Mccleary Bend Rd$18452210807.1 mi
241696 Mccleary Bend Rd$18452210807.1 mi
257109 Wilson Dr$13002180010.4 mi