Unlock all features! Tap here to upgrade
1422 Tipton Station Rd, Knoxville, TN 37920
beds • 0 baths • 1859 sqft • 2 units
$499,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.35% first-year return on $105k initial cash invested.
-2.35%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$3,560
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $3,766 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$3,766
Mortgage P&I
73%
$2,581
Property Taxes
2%
$84
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3719 Mooers St, Knoxville, TN 37920 | $1,395 | 2 | 1.5 | 1000 | 3.8 mi |
3311 Canary Ave Unit A, Knoxville, TN 37920 | $1,475 | 3 | 1 | 4.1 mi | |
2101 Belt Rd, Apt 16, Knoxville, TN 37920 | $1,295 | 2 | 1 | 650 | 4.2 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