Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $93,135 initial cash invested.
-16.74%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$1,690
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,135
Downpayment
20%
$88,700
Closing costs
1%
$4,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,989
Mortgage P&I
133%
$2,251
Property Taxes
8%
$137
Home Insurance
9%
$155
HOA
0%
$8
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
701 E 18th St, Sheffield, AL 35660 | $1,800 | 4 | 2.5 | 2000 | 2.8 mi |
735 Prospect St, Florence, AL 35630 | $1,600 | 4 | 3 | 2200 | 5.9 mi |
104 Colorado Ave, Muscle Shoals, AL 35661 | $1,500 | 4 | 2 | 1940 | 1.2 mi |
901 Division St, Muscle Shoals, AL 35661 | $2,025 | 4 | 2 | 2000 | 1.9 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