136 Browns Ferry Rd, Chattanooga, TN

$281,500

Rent Rate: $2,100 | 14.03% ROI (leveraged)
4 Beds 3 Baths 1,800 Sq Ft Garage/Carport: Carport
Built in 1965 Lot Size: ~.47 Acres Basement: N/A
Projected Completion Date: Complete
Download IPD Download Market File

Property Calculations

  • Purchase Price: $281,500
  • Rent Range: $2050-$2150
  • Rent Used In Calculations: $2,100
  • Annual Taxes: $1,295
  • Annual Insurance: $664
  • HOA Fees: 0
  • Property Management Fees: 0%
  • Annual Net Income (cash): $23,241
  • Annual Net Income (finance 20% 30yr): $7,897

Leveraged Cash-on-Cash

  • 1 Year: $7,897.07
  • 5 Year: $10,814.02
  • 15 Year: $19,810.17

Cap Rate

  • 1 Year: 8.26%
  • 5 Year: 9.29%
  • 15 Year: 12.49%

Capital Appreciation

  • 10 Year: $39,318
  • 20 Year: $107,380
  • 30 Year: $225,200
Call Now