Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $63,189 initial cash invested.
-6.93%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$1,910
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,275
Mortgage P&I
79%
$1,513
Property Taxes
8%
$159
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
265 Vista Cir, Gardendale, AL 35071 | $3,000 | 3 | 3 | 2020 | 0.5 mi |
4245 Lochshire Ln, Gardendale, AL 35071 | $1,895 | 3 | 2.5 | 2032 | 1.3 mi |
382 Rock Dr, Gardendale, AL 35071 | $2,181 | 3 | 3 | 2669 | 3.6 mi |
2945 Mount Olive Rd, Mount Olive, AL 35117 | $2,400 | 3 | 2.5 | 2528 | 2.9 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