Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.93% first-year return on $29,190 initial cash invested.
26.93%
Cash On Cash
12.45%
Cap Rate
2.08
DSCR
$1,890
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,235
Mortgage P&I
37%
$693
Property Taxes
0%
$3
Home Insurance
3%
$49
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2312 Rifle Range Dr, Knoxville, TN 37918 | $1,800 | 3 | 2 | 1056 | 1.5 mi |
8017 Andersonville Pike, Knoxville, TN 37938 | $1,625 | 3 | 2 | 2.8 mi | |
4919 Oakbrook Ct, Knoxville, TN 37918 | $1,835 | 3 | 2 | 1008 | 2.3 mi |
2123 Fenwood Dr, Knoxville, TN 37918 | $1,995 | 3 | 2 | 1034 | 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