Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.69% first-year return on $19,929 initial cash invested.
14.69%
Cash On Cash
9.76%
Cap Rate
1.63
DSCR
$1,080
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$836
Mortgage P&I
44%
$474
Property Taxes
4%
$48
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1208 N 26th Ave, Hueytown, AL 35023 | $1,235 | 3 | 1 | 1090 | 0.5 mi |
1608 15th Ave N, Bessemer, AL 35020 | $1,150 | 3 | 1 | 1104 | 0.8 mi |
1926 Long 12th St, Bessemer, AL 35020 | $1,155 | 3 | 1 | 1144 | 0.4 mi |
1814 27th Ave N, Hueytown, AL 35023 | $1,125 | 3 | 1 | 1113 | 0.8 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