REI Lense

REI Lense

Unlock all features! Tap here to upgrade

12668 Pulaski Pike, Toney, AL 35773

3 beds • 3 baths • 2692 sqft

Email

This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $156k initial cash invested.

-26.68%

Cash On Cash

-0.37%

Cap Rate

-0.06

DSCR

$532

Rent

-$3,462

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$532 income − $3,994 expenses = $3,462 out of pocket

Income$532Out of Pocket$3,462Mortgage P&I$3,240609%Property Taxes$26349%Insurance$23644%Management$8015%CapEx$214%Maintenance$214%Other$13325%

Investment Breakdown

|

Purchase Price

$656k

Downpayment

20.0%

Interest Rate

6.3%

Mortgage Duration

30yr.

Cash To Invest

Total

$156k

Downpayment

20%

$131k

Closing costs

1%

$6,557

Rehab

0%

$0

Furnishing

3%

$18,000

Cashflow

Total Income

$532

Total Expenses

$3,994

Mortgage P&I

609%

$3,240

Property Taxes

49%

$263

Home Insurance

44%

$236

HOA

0%

$0

Property Management

15%

$80

CapEx

4%

$21

Vacancy

0%

$0

Maintenance

4%

$21

Other

25%

$133

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis