Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $73,500 initial cash invested.
-12.54%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$1,920
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,688
Mortgage P&I
92%
$1,772
Property Taxes
15%
$295
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
235 Crab Orchard Dr, Madison, AL 35757 | $1,825 | 3 | 2 | 2116 | 2.4 mi |
417 Barrington Hills Dr, Madison, AL 35758 | $2,300 | 3 | 2 | 2426 | 1.1 mi |
125 Steele Dr, Madison, AL 35758 | $2,000 | 3 | 2 | 2200 | 2.5 mi |
209 Bridgeway Cir, Madison, AL 35758 | $2,000 | 3 | 2 | 2458 | 0.9 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