Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $119k initial cash invested.
-12.93%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,860
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$4,142
Mortgage P&I
99%
$2,819
Property Taxes
12%
$354
Home Insurance
8%
$225
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4108 Lost Oaks Dr, Ooltewah, TN 37363 | $2,150 | 4 | 3 | 2900 | 0.5 mi |
8134 Holly Crest Dr, Chattanooga, TN 37421 | $2,650 | 4 | 3 | 2800 | 1.2 mi |
7950 Chianti Way, Chattanooga, TN 37421 | $3,500 | 4 | 3 | 2996 | 0.2 mi |
8028 Burgundy Cir, Chattanooga, TN 37421 | $3,500 | 4 | 2.5 | 2732 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality