Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $298k initial cash invested.
-25.05%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,050
Rent
-$6,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$8,274
Mortgage P&I
346%
$7,087
Property Taxes
8%
$158
Home Insurance
24%
$497
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
161 County Rd, 1531, Vinemont, AL 35179 | $3,000 | 4 | 4 | 3830 | 11.6 mi |
3340 County Rd, 818, Logan, AL 35098 | $2,200 | 3 | 3.5 | 4200 | 6.2 mi |
1510 Heritage Cir SE, Cullman, AL 35055 | $1,700 | 4 | 2 | 7.6 mi | |
2133 Sullivan Dr SW, Cullman, AL 35055 | $1,695 | 4 | 2.5 | 1906 | 5 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