Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.15% first-year return on $22,890 initial cash invested.
28.15%
Cash On Cash
13.11%
Cap Rate
$1,570
Rent
$537
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,033
Mortgage P&I
37%
$576
Property Taxes
1%
$12
Home Insurance
2%
$38
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3424 Compton St, Knoxville, TN 37920 | $1,800 | 2 | 1 | 659 | 3.5 mi |
1925 Trotter Ave # B, Knoxville, TN 37920 | $1,895 | 2 | 1 | 700 | 3.8 mi |
4217 Cruze Rd, Knoxville, TN 37920 | $2,400 | 2 | 1 | 750 | 3 mi |
3113 Ginn Dr, Knoxville, TN 37920 | $1,175 | 2 | 1 | 850 | 1.4 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