Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $52,248 initial cash invested.
-5.67%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$1,690
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,937
Mortgage P&I
77%
$1,295
Property Taxes
5%
$91
Home Insurance
5%
$84
HOA
2%
$29
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1248 Glenstone Pl, Moody, AL 35004 | $2,035 | 3 | 2 | 1472 | 0 mi |
2208 Spaulding Pl, Moody, AL 35004 | $1,870 | 3 | 2 | 1472 | 0.2 mi |
1291 Washington Dr, Moody, AL 35004 | $1,850 | 3 | 2 | 1475 | 0.2 mi |
1091 Washington Dr, Moody, AL 35004 | $1,499 | 3 | 2 | 1466 | 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