Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $160k initial cash invested.
-19.31%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,350
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$4,918
Mortgage P&I
164%
$3,858
Property Taxes
8%
$182
Home Insurance
11%
$266
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2123 Garden Park Ter, Gulf Shores, AL 36542 | $1,650 | 3 | 2 | 2100 | 5.6 mi |
770 Wedgewood Dr, Gulf Shores, AL 36542 | $2,100 | 3 | 2 | 2109 | 7.2 mi |
1329 W Lagoon Ave, Gulf Shores, AL 36542 | $3,700 | 3 | 2.5 | 2199 | 6.2 mi |
1476 W Fairway Dr, Gulf Shores, AL 36542 | $2,100 | 3 | 2 | 2059 | 7.1 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