Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.29% first-year return on $26,229 initial cash invested.
17.29%
Cash On Cash
10.43%
Cap Rate
$1,490
Rent
$378
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,112
Mortgage P&I
43%
$634
Property Taxes
3%
$48
Home Insurance
3%
$44
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9805 Wallwood Dr SE, Huntsville, AL 35803 | $1,355 | 2 | 1 | 1497 | 1.8 mi |
12427 Chicamauga Trl SE, Huntsville, AL 35803 | $1,400 | 2 | 1.5 | 1248 | 0.2 mi |
403 Hobbs Rd SE, Huntsville, AL 35803 | $1,345 | 2 | 1.5 | 1184 | 0.2 mi |
211 Marinawoods Dr SE, Huntsville, AL 35803 | $1,025 | 2 | 2 | 0.2 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