136 Browns Ferry Rd, Chattanooga, TN

$281,500

Rent Rate: $1,950 | 10.83% ROI (leveraged)
4 Beds 3 Baths 1,800 Sq Ft Garage/Carport: Carport
Built in 1965 Lot Size: ~.47 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete
Download IPD Download Market File

Property Calculations

  • Purchase Price: $281,500
  • Rent Range: $1900-$2000
  • Rent Used In Calculations: $1,950
  • Annual Taxes: $1,295
  • Annual Insurance: $664
  • HOA Fees: 0
  • Property Management Fees: 0%
  • Annual Net Income (cash): $21,441
  • Annual Net Income (finance 20% 30yr): $6,097

Leveraged Cash-on-Cash

  • 1 Year: $6,097.07
  • 5 Year: $8,788.10
  • 15 Year: $17,087.51

Cap Rate

  • 1 Year: 7.62%
  • 5 Year: 8.57%
  • 15 Year: 11.52%

Capital Appreciation

  • 10 Year: $84,450
  • 20 Year: $168,900
  • 30 Year: $253,350
Call Now