Unlock all features! Tap here to upgrade
1051 Timberlake Wildersville Rd, Lexington, TN 38351
3 beds • 2 baths • 1382 sqft
$216,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 8.88% first-year return on $63,360 initial cash invested.
8.88%
Cash On Cash
9.17%
Cap Rate
1.53
DSCR
$2,554
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,085 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,085
Mortgage P&I
42%
$1,079
Property Taxes
2%
$45
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281