Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.93% first-year return on $31,122 initial cash invested.
18.93%
Cash On Cash
11.18%
Cap Rate
$1,960
Rent
$491
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,122
Downpayment
20%
$29,640
Closing costs
1%
$1,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,469
Mortgage P&I
40%
$792
Property Taxes
6%
$115
Home Insurance
3%
$52
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5317 Foxwood Rd, Knoxville, TN 37921 | $1,875 | 3 | 2 | 1008 | 0.4 mi |
6604 Cadbury Dr, # 1, Knoxville, TN 37921 | $1,700 | 3 | 1.5 | 1000 | 0.5 mi |
6215 Vandemere Dr, Knoxville, TN 37921 | $2,180 | 3 | 2 | 1124 | 1.7 mi |
2500 Hammond Ln, Knoxville, TN 37912 | $1,850 | 3 | 2 | 1116 | 1.9 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