Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.24% first-year return on $39,186 initial cash invested.
0.24%
Cash On Cash
7.16%
Cap Rate
1.08
DSCR
$1,560
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,552 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,186
Downpayment
20%
$37,320
Closing costs
1%
$1,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,552
Mortgage P&I
66%
$1,028
Property Taxes
3%
$52
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1618 Steele Rd, Walker County, AL 35503 | $2,300 | 3 | 2 | 1500 | 3.8 mi |
1492 Arkadelphia Rd, Jasper, AL 35504 | $1,650 | 3 | 2 | 1301 | 2.8 mi |
711 15th St W, Jasper, AL 35501 | $1,200 | 3 | 2 | 1500 | 5.2 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