Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected 0% first-year return on $36,960 initial cash invested.
0%
Cash On Cash
6.86%
Cap Rate
1.07
DSCR
$1,410
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,960
Downpayment
20%
$35,200
Closing costs
1%
$1,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,410
Mortgage P&I
66%
$936
Property Taxes
3%
$46
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28 Penton Ct, Millbrook, AL 36054 | $1,400 | 2 | 2 | 1353 | 0.1 mi |
33 Jamestown Loop, Millbrook, AL 36054 | $1,375 | 2 | 2 | 1245 | 0.3 mi |
79 Pine Meadow Cir, # 1, Elmore, AL 36025 | $1,100 | 2 | 2 | 1400 | 1.7 mi |
182 Grand Park Dr, Deatsville, AL 36022 | $1,425 | 2 | 2 | 1234 | 2.4 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