Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.94% first-year return on $14,700 initial cash invested.
50.94%
Cash On Cash
17.86%
Cap Rate
2.98
DSCR
$1,370
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,999
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$746
Mortgage P&I
26%
$350
Property Taxes
1%
$17
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
109 Arcade St, Gadsden, AL 35903 | $975 | 3 | 1 | 0.4 mi | |
232 S 8th St, Gadsden, AL 35901 | $990 | 3 | 1 | 1550 | 2.2 mi |
230 S 8th St, Gadsden, AL 35901 | $975 | 3 | 1 | 1550 | 2.2 mi |
310 N Hood Ave, Gadsden, AL 35903 | $950 | 3 | 1 | 1452 | 1.4 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