Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.62% first-year return on $20,370 initial cash invested.
24.62%
Cash On Cash
12%
Cap Rate
2
DSCR
$1,340
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$97,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,370
Downpayment
20%
$19,400
Closing costs
1%
$970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$922
Mortgage P&I
36%
$485
Property Taxes
4%
$55
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
421 N 34th St, Gadsden, AL 35904 | $1,100 | 3 | 2 | 1780 | 0.9 mi |
1929 Lookout St, Gadsden, AL 35904 | $1,000 | 3 | 2 | 1462 | 1.7 mi |
229 S 8th St, Gadsden, AL 35901 | $1,500 | 3 | 2 | 2.5 mi | |
117 Kenwood Cir, Gadsden, AL 35904 | $1,450 | 3 | 2 | 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