Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.44% first-year return on $20,979 initial cash invested.
15.44%
Cash On Cash
10.28%
Cap Rate
1.62
DSCR
$1,170
Rent
$270
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$900
Mortgage P&I
45%
$528
Property Taxes
3%
$34
Home Insurance
3%
$35
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
908 Wellman Ave NE, Huntsville, AL 35801 | $995 | 1 | 1 | 572 | 0.6 mi |
113 Calhoun St NE, Huntsville, AL 35801 | $1,500 | 1 | 1 | 483 | 0.9 mi |
1108 Oshaughnessy Ave NE, Huntsville, AL 35801 | $1,150 | 1 | 1 | 840 | 0.2 mi |
1412 Highland Ave Se Apt B, Huntsville, AL 35801 | $695 | 1 | 1 | 480 | 0.9 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