Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.16% first-year return on $32,550 initial cash invested.
6.16%
Cash On Cash
8.26%
Cap Rate
$1,450
Rent
$167
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,283
Mortgage P&I
57%
$828
Property Taxes
2%
$25
Home Insurance
4%
$54
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
609 E Inskip Dr, Knoxville, TN 37912 | $1,295 | 2 | 1 | 700 | 0.9 mi |
814 Freemason St, Knoxville, TN 37917 | $1,600 | 2 | 1 | 792 | 2 mi |
1316 Maryland Ave, Knoxville, TN 37921 | $1,300 | 2 | 1 | 800 | 2.1 mi |
1916 Connecticut Ave, Knoxville, TN 37921 | $1,495 | 2 | 1 | 850 | 1.8 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