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 might be a fair Mid-Term investment with a projected 7.37% first-year return on $105k initial cash invested.
7.37%
Cash On Cash
8.25%
Cap Rate
1.33
DSCR
$5,280
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $4,635 expenses = $645 cash flow
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%
$1
Cashflow
Total Income
$5,280
Total Expenses
$4,635
Mortgage P&I
49%
$2,581
Property Taxes
2%
$84
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581
Projection Charts
Investment Value YoY