Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $34,629 initial cash invested.
0.14%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$1,260
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,256
Mortgage P&I
65%
$823
Property Taxes
4%
$47
Home Insurance
5%
$58
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1129 Halsey Ave NE, Huntsville, AL 35801 | $1,400 | 2 | 1 | 717 | 0.6 mi |
1512 Stevens Ave Ne Unit B, Huntsville, AL 35801 | $1,200 | 2 | 1 | 754 | 0.5 mi |
1326 Oshaughnessy Ave NE, Huntsville, AL 35801 | $1,100 | 2 | 1 | 672 | 0.3 mi |
2612 Huntsville St NW, Huntsville, AL 35811 | $1,050 | 2 | 1 | 717 | 1.5 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