Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $30,659 initial cash invested.
0.82%
Cash On Cash
6.43%
Cap Rate
1.12
DSCR
$1,220
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,659
Downpayment
20%
$29,199
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$1,199
Mortgage P&I
57%
$700
Property Taxes
11%
$131
Home Insurance
4%
$51
PManagement
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
403 Mccullough Ave NE, Huntsville, AL 35801 | $1,200 | 2 | 1 | 777 | 0.6 mi |
1512 Stevens Ave Ne Unit B, Huntsville, AL 35801 | $1,200 | 2 | 1 | 754 | 0.2 mi |
2003 Van Buren Dr NE, Huntsville, AL 35801 | $1,500 | 2 | 1 | 800 | 0.7 mi |
1813 Polk Dr NE, Huntsville, AL 35801 | $1,300 | 2 | 1 | 807 | 0.6 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