Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $51,343 initial cash invested.
-5.24%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$1,600
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,343
Downpayment
20%
$48,898
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,824
Mortgage P&I
78%
$1,251
Property Taxes
4%
$71
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11303 Poppy Ct, Tuscaloosa, AL 35405 | $1,550 | 3 | 2 | 1281 | 0.2 mi |
11333 Poppy Ct, Tuscaloosa, AL 35405 | $1,595 | 3 | 2 | 1281 | 0.2 mi |
14308 Chase Dr, Tuscaloosa, AL 35405 | $1,435 | 3 | 2 | 1613 | 0.9 mi |
14200 Sugarberry Ln, Tuscaloosa, AL 35405 | $1,550 | 3 | 2 | 1613 | 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