Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.51% first-year return on $14,910 initial cash invested.
44.51%
Cash On Cash
16.45%
Cap Rate
2.75
DSCR
$1,310
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$71,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,910
Downpayment
20%
$14,200
Closing costs
1%
$710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$757
Mortgage P&I
27%
$354
Property Taxes
3%
$36
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
122 Hillside Rd, Bessemer, AL 35020 | $1,350 | 3 | 2.5 | 1780 | 1.3 mi |
1317 5th Ave N, Bessemer, AL 35020 | $1,299 | 3 | 2 | 1878 | 0.7 mi |
1420 7th Ave N, Bessemer, AL 35020 | $1,125 | 3 | 2 | 1648 | 0.6 mi |
1714 Dartmouth Ave, Bessemer, AL 35020 | $1,100 | 3 | 2 | 1836 | 1.5 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