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 7.82% first-year return on $105k initial cash invested.
7.82%
Cash On Cash
8.35%
Cap Rate
1.35
DSCR
$5,340
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $4,656 expenses = $684 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
$5,340
Total Expenses
$4,656
Mortgage P&I
48%
$2,581
Property Taxes
2%
$84
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587
Projection Charts
Investment Value YoY