136 Browns Ferry Rd, Chattanooga, TN

$281,500

Rent Rate: $2,100 | 11.79% 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: 5%
  • Annual Net Income (cash): $21,981
  • Annual Net Income (finance 20% 30yr): $6,637

Leveraged Cash-on-Cash

  • 1 Year: $6,637.07
  • 5 Year: $9,466.79
  • 15 Year: $17,999.60

Cap Rate

  • 1 Year: 7.81%
  • 5 Year: 8.79%
  • 15 Year: 11.81%

Capital Appreciation

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