Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.09% first-year return on $20,979 initial cash invested.
32.09%
Cash On Cash
13.97%
Cap Rate
$1,550
Rent
$561
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$989
Mortgage P&I
34%
$524
Property Taxes
2%
$26
Home Insurance
2%
$35
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7628 Sevierville Pike, Knoxville, TN 37920 | $1,800 | 2 | 1 | 800 | 2.2 mi |
749 W Union Valley Rd, Seymour, TN 37865 | $1,500 | 2 | 1 | 970 | 2 mi |
801 Centeroak Dr, Knoxville, TN 37920 | $2,000 | 2 | 1 | 800 | 4.9 mi |
4217 Cruze Rd, Knoxville, TN 37920 | $2,400 | 2 | 1 | 750 | 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