Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $142k initial cash invested.
-10.19%
Cash On Cash
3.71%
Cap Rate
0.67
DSCR
$3,170
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$4,372
Mortgage P&I
99%
$3,125
Property Taxes
5%
$143
Home Insurance
7%
$236
HOA
1%
$45
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10030 Tan Rara Dr, Knoxville, TN 37922 | $4,200 | 4 | 3 | 3167 | 0.8 mi |
10716 Wood Oak Ct, Knoxville, TN 37922 | $3,650 | 4 | 3 | 3257 | 1.5 mi |
1809 Abbey Wood Ln, Knoxville, TN 37922 | $4,500 | 4 | 3.5 | 3448 | 2.5 mi |
10710 Eagle Glen Dr, Knoxville, TN 37922 | $4,200 | 4 | 3.5 | 3116 | 2.1 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