Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.8% first-year return on $27,279 initial cash invested.
8.8%
Cash On Cash
8.95%
Cap Rate
$1,540
Rent
$200
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,340
Mortgage P&I
45%
$692
Property Taxes
13%
$202
Home Insurance
3%
$46
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1503 Humes Ave NE, Huntsville, AL 35801 | $1,550 | 3 | 2 | 1238 | 0.3 mi |
505 Humes Ave NE, Huntsville, AL 35801 | $1,795 | 3 | 2 | 1256 | 0.3 mi |
1010 Ne Russell St, Huntsville, AL 35801 | $1,295 | 3 | 2 | 1208 | 0.2 mi |
2109 Nw Kildare St, Huntsville, AL 35811 | $1,500 | 3 | 2 | 1239 | 0.8 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