Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.03% first-year return on $53,298 initial cash invested.
-2.03%
Cash On Cash
6.19%
Cap Rate
1.01
DSCR
$1,960
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,050
Mortgage P&I
66%
$1,301
Property Taxes
8%
$151
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7109 Tyner Crossing Dr, Chattanooga, TN 37421 | $2,100 | 3 | 2 | 1300 | 0.9 mi |
2733 Shepherd View Dr, Chattanooga, TN 37421 | $1,750 | 3 | 2 | 1250 | 0.8 mi |
7416 Lizzy Rose Ln, Chattanooga, TN 37416 | $1,600 | 3 | 2 | 1290 | 2 mi |
4911 Hunter Village Dr, Ooltewah, TN 37363 | $1,723 | 3 | 2 | 1272 | 2.3 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