Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.75% first-year return on $27,930 initial cash invested.
13.75%
Cash On Cash
10.07%
Cap Rate
1.58
DSCR
$1,750
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,430
Mortgage P&I
40%
$708
Property Taxes
13%
$219
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3521 Stillwood Ln W, Mobile, AL 36608 | $2,900 | 3 | 2 | 2126 | 1.3 mi |
1259 W Marietta Dr, Mobile, AL 36618 | $2,000 | 3 | 2 | 1900 | 1 mi |
263 Hillcrest Dr, Mobile, AL 36609 | $1,850 | 3 | 2 | 2004 | 2.9 mi |
253 Vanderbilt Dr, Mobile, AL 36608 | $1,375 | 3 | 2 | 1870 | 1.9 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