Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.78% first-year return on $47,943 initial cash invested.
-2.78%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$1,660
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,771
Mortgage P&I
69%
$1,148
Property Taxes
6%
$100
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
804 Hodges St NW, Hartselle, AL 35640 | $1,450 | 3 | 2 | 1550 | 0.9 mi |
1024 Clint Dr SE, Hartselle, AL 35640 | $1,850 | 3 | 2 | 1838 | 1.8 mi |
816 Byrd Rd SE, Hartselle, AL 35640 | $1,500 | 3 | 2 | 1800 | 2.2 mi |
719 Ironwood Dr SW, Hartselle, AL 35640 | $1,795 | 3 | 2 | 1420 | 0.5 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