Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.51% first-year return on $49,350 initial cash invested.
7.51%
Cash On Cash
8.07%
Cap Rate
1.37
DSCR
$2,270
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$1,961
Mortgage P&I
51%
$1,158
Property Taxes
6%
$130
Home Insurance
4%
$82
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1300 Wind River Cir SE, Huntsville, AL 35802 | $2,485 | 4 | 3 | 2650 | 1.3 mi |
11402 Se Hillwood Dr, Huntsville, AL 35803 | $2,200 | 4 | 3 | 2510 | 0.9 mi |
14003 Maebeth Dr SE, Huntsville, AL 35803 | $2,500 | 4 | 3 | 2558 | 2 mi |
7735 Mallard Rd SW, Huntsville, AL 35802 | $2,390 | 4 | 3 | 2500 | 1.8 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