Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.73% first-year return on $45,045 initial cash invested.
1.73%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$1,750
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,685
Mortgage P&I
63%
$1,104
Property Taxes
3%
$50
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8413 Lanewood Cir, Leeds, AL 35094 | $1,495 | 3 | 2 | 1753 | 1.4 mi |
904 Valley Cir, Leeds, AL 35094 | $2,265 | 3 | 2 | 1612 | 1.4 mi |
6549 Southern Trace Dr, Leeds, AL 35094 | $1,945 | 3 | 2 | 1581 | 1.9 mi |
2428 Briarcliff Dr, Leeds, AL 35094 | $1,681 | 3 | 2 | 1725 | 3.3 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