Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $72,744 initial cash invested.
-7.7%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$1,950
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,417
Mortgage P&I
87%
$1,706
Property Taxes
4%
$81
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7205 Elmcroft Ave NW, Huntsville, AL 35806 | $1,875 | 3 | 3 | 1883 | 1.7 mi |
332 Fenrose Dr, Harvest, AL 35749 | $1,995 | 3 | 2.5 | 2109 | 1.7 mi |
6007 Stonewater Ct NW, Huntsville, AL 35806 | $1,875 | 3 | 3.5 | 2150 | 1.7 mi |
112 Summer Walk Ln, Harvest, AL 35749 | $2,600 | 3 | 3 | 2552 | 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