Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.37% first-year return on $41,790 initial cash invested.
0.37%
Cash On Cash
6.66%
Cap Rate
1.09
DSCR
$1,630
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,617
Mortgage P&I
62%
$1,010
Property Taxes
7%
$106
Home Insurance
4%
$70
HOA
0%
$6
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
129 Elmhurst Dr, Harvest, AL 35749 | $1,455 | 3 | 2 | 1716 | 0.1 mi |
115 Oak Terrace Ln, Harvest, AL 35749 | $1,795 | 3 | 2 | 1750 | 0.8 mi |
115 Tahoe Cir, Harvest, AL 35749 | $1,925 | 3 | 2 | 1863 | 0.8 mi |
139 Wethersfield Dr, Harvest, AL 35749 | $1,325 | 3 | 2 | 1998 | 0.1 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