Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $50,390 initial cash invested.
-7.45%
Cash On Cash
5.19%
Cap Rate
0.81
DSCR
$1,490
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,390
Downpayment
20%
$47,990
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,803
Mortgage P&I
86%
$1,277
Property Taxes
4%
$56
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
302 Glendale Ave, Muscle Shoals, AL 35661 | $1,400 | 3 | 2 | 1079 | 1.6 mi |
113 Lincoln Ave, Muscle Shoals, AL 35661 | $1,550 | 3 | 2 | 0 mi | |
504 W Moss Ave, Muscle Shoals, AL 35661 | $1,740 | 3 | 2 | 1275 | 2.1 mi |
305 River Rd, Muscle Shoals, AL 35661 | $1,095 | 3 | 2 | 1200 | 3.1 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