Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $52,500 initial cash invested.
-2.15%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$1,790
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,884
Mortgage P&I
71%
$1,269
Property Taxes
3%
$55
Home Insurance
5%
$88
HOA
0%
$6
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
224 Farmington Dr, Harvest, AL 35749 | $1,720 | 3 | 2.5 | 2340 | 0.2 mi |
112 Summer Walk Ln, Harvest, AL 35749 | $2,600 | 3 | 3 | 2552 | 3.2 mi |
112 Summer Walk Ln, Unit 207, Harvest, AL 35749 | $2,600 | 3 | 3 | 2552 | 3.2 mi |
214 Farmington Dr, Harvest, AL 35749 | $1,730 | 3 | 2.5 | 2220 | 0.1 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