Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.29% first-year return on $37,359 initial cash invested.
7.29%
Cash On Cash
8.41%
Cap Rate
1.33
DSCR
$1,700
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,359
Downpayment
20%
$35,580
Closing costs
1%
$1,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,473
Mortgage P&I
55%
$935
Property Taxes
2%
$34
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1718 Haisten Dr, Dothan, AL 36301 | $1,850 | 4 | 2 | 2370 | 1.2 mi |
104 Rosetta Cir, Dothan, AL 36303 | $1,950 | 4 | 2 | 2254 | 2.6 mi |
101 Gwinnett Pl, Dothan, AL 36301 | $1,800 | 4 | 2 | 1861 | 1.6 mi |
110 Bluffton Rd, Dothan, AL 36301 | $1,750 | 4 | 2 | 1953 | 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