2608 Butlers Green Cir Unit 11, Chattanooga, TN 37421
3 beds • 2 baths • 1750 sqft
$459,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.64% first-year return on $96,558 initial cash invested.
-16.64%
Cash On Cash
3.24%
Cap Rate
0.5
DSCR
$2,168
Rent
-$1,339
Cashflow
Cash Flow
$2,168 income − $3,507 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,558
Downpayment
20%
$91,960
Closing costs
1%
$4,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,168
Total Expenses
$3,507
Mortgage P&I
114%
$2,472
Property Taxes
10%
$211
Home Insurance
7%
$161
HOA
5%
$100
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0