What is a Plot?
Market Insights
About Us
Invest With Plotify
How it Works
FAQs
Contact Us
CONTACT >
Capital at risk. Don’t invest unless you’re prepared to lose the money you invest. This is a high-risk investment and you are unlikely to be protected if something goes wrong. Take a couple of mins to learn more on our
UK risk summaries
page.
33 Irving Place
36 Bemish Road
Chattanooga
Get Started
Log In to Plotify Account
Speak to Plotify
Sign up for Insights Newsletter
Go to Plots
plot 5001
bed,
ba
|
Chattanooga
TN
Plot Price
$
325864
Choose your Plot’s Leverage:
0
%
100
%
$
90,000
Loan Amount
$
90,000
Investment Amount
Plotify Loan Interest Rate
%
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
Loan Amount
$
90,000
Loan Associated Fees
$
3,000
Investment Amount
$
90,000
Buyers Fee
$
1800
Purchase Amount
$
94,800
Plot Features
Plot Tracker Status
Renovating
Occupancy
Square Footage
Build Year
Why this property?
Sign in to your free
account to gain access
continue
Financing Options
tooltip for box
Insurance Coverage
tooltip for box
Plot Management
tooltip for box
Taxes & Accounting
tooltip for box
Plot Market
City
Chattanooga
TN
City Performance
1D
1W
1M
3M
6M
1Y
4Y
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
House Price Appreciation
3
%
Rental Growth
3
%
Single Family Rental Gross Yield
11.30
%
Median Rent Growth 2020
2.00
%
Annual Rent Growth Forecast (3Y)
2.80
%
Median Home Price
$
177,300
Sign in to your free
account to gain access
continue
FINANCIAL BREAKDOWN
Transaction Cost breakdown
Choose your Plot’s Leverage:
Interest-Only Mortgage
30 Year Mortgage
Select Loan Types
30 Year Mortgage
Interest Only
Mortgage
Non-Recourse Interest Only
All Cash Purchase (No Financing)
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
0
%
100
%
$
90,000
Loan Amount
$
90,000
Investment Amount
Plotify Loan Interest Rate
%
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
Cost Item
Provision
Plotify Fee
Property Price
$
-
-
Plot Structuring Fee
$
-
$
CapEx
$
-
-
Inspection Fee
$
-
-
Appraisal Fee
$
-
-
LLC Formation Cost
$
-
-
Closing Costs
$
-
-
Lease Up Cost
$
-
-
Initial CARV Contribution
$
$
-
Loan Origination Fee
$
$
-
Loan Processing Fee
$
-
-
3 Month Loan Interest
$
-
-
Total
$
0
$
0
$
0
Property Price
$
Loan Amount
$
90,000
Investment Amount
$
90,000
Buyers Fee
$
1,800
Loan Associated Fees
$
3,000
Purchase Amount
$
94,800
Projected PErformance
Projected 10Yr Return
$
10%
Annual Cash Flow
$
1%
Total Return %
%
2%
Gross yield
%
1%
net yield
%
2%
Cash on Cash
%
1%
Projected PRofit & loss
Annual
Monthly
Rent
$
Expenses
$
Property Expenses
$
Property Management
$
Property Management Rate
$
Property Tax
$
Property Ground Rent
$
Property Service Charge
$
Insurance
$
Contents Insurance
$
Insurance IPT
$
Plot Servicing
$
Asset management fee
$
Tax Prep & Corp Governance & Annual Corp fees
$
Banking & Ledgering fees
$
Legal fees
$
Nominee Asset Management
$
Office & Director Insurance
$
Coverages
$
CARV Coverage
$
Pre-Loan Cash Flow
$
Debt Servicing
$
Loan Payment
$
Loan Servicing
$
Annual Cash Flow
$
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
10 YEAR PROJECTIONS
Chart
Table
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Purchase Amount
$94,800
-
-
-
-
-
-
-
-
-
-
Annual Cash Flow
-
$3,920
$4,000
$4,400
$4,800
$5,000
$5,400
$5,800
$6,100
$6,400
$7,000
Sale Proceeds
-
-
$327,000
$352,141
$378,000
$407,000
$437,000
$470,000
$506,000
$544,000
$585,000
Total Return
-
-
$49,382
$92,809
$138,500
$186,000
$237,000
$291,500
$347,000
$407,000
$470,000
Total Return %
-
-
15.7%
29.5%
44.0%
59.4%
75.5%
92.5%
110.5%
129.5%
143.0%
Gross Yield
-
8.3%
8.5%
8.8%
9.1%
9.4%
9.7%
10.0%
10.3%
10.6%
11.0%
Net Yield
-
5.8%
5.9%
6.1%
6.1%
6.3%
6.5%
6.6%
6.8%
6.9%
7.0%
Cash on Cash
-
4.5%
4.7%
5.1%
5.4%
5.6%
5.9%
6.0%
6.3%
6.5%
6.6%
Purchase Amount
Annual Cash Flow
Sale Proceeds
Total Return
Total Return %
Gross Yield %
Net Yield %
Cash on Cash %
Choose your Plot’s Home Price Appreciation (HPA) assumption:
0%
7.6
%
10.0%
US National HPA 10 Year Average
7.6%
US National HPA 40 Year Average
6.3%
Assumptions
US Home Price Appreciation: National 10 Year Average (7.6%)
Rent Growth: John Burns Market Data
Sale Proceeds: Projected Valuation – Exit Fee – Loan Repayment (If Necessary)
SIMILAR LISTINGS
Renovating
No items found.
ploat link
Pittsburgh
PA
PLOT Price
$
150655
Monthly Rent
$
900
PROJECTED ANNUALIZED CASH FLOW
$
2323
1
Pittsburgh
PA
plot
price
$
150655
Gross
yield
11.3%
Renovating
Monthly Rent
$
900
Annual Cash Flow
$
2323
net yield
5.3%
Cash on cash
5.3%
10-Year TotaL Return
140.9%
3
bd,
3
ba
1234
sqft
Built in
2024
Sign in to see more
financial information
Renovating
No items found.
ploat link
Huntsville
AL
PLOT Price
$
290294
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
4006
Huntsville
AL
plot
price
$
290294
Gross
yield
11.3%
Renovating
Monthly Rent
$
Annual Cash Flow
$
net yield
5.3%
Cash on cash
5.3%
10-Year TotaL Return
140.9%
bd,
ba
sqft
Built in
Sign in to see more
financial information
Renovating
No items found.
ploat link
Chattanooga
TN
PLOT Price
$
325864
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
5001
Chattanooga
TN
plot
price
$
325864
Gross
yield
11.3%
Renovating
Monthly Rent
$
Annual Cash Flow
$
net yield
5.3%
Cash on cash
5.3%
10-Year TotaL Return
140.9%
bd,
ba
sqft
Built in
Sign in to see more
financial information
SEE PLOTS >