Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.24% first-year return on $325k initial cash invested.
-26.24%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,740
Rent
-$7,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$8,848
Mortgage P&I
444%
$7,726
Property Taxes
7%
$128
Home Insurance
31%
$542
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11942 S County Rd, 33, Cottonwood, AL 36320 | $2,000 | 3 | 2.5 | 2138 | 0.9 mi |
12131 S County Rd, 33, Cottonwood, AL 36320 | $2,000 | 3 | 2.5 | 2138 | 0.9 mi |
2644 State Hwy, 109 S, Rehobeth, AL 36301 | $1,250 | 3 | 2 | 4.2 mi | |
2324 Middleton Rd, Dothan, AL 36301 | $1,450 | 3 | 2.5 | 1400 | 2.1 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