Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $137k initial cash invested.
-14.93%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$2,410
Rent
-$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$4,108
Mortgage P&I
130%
$3,130
Property Taxes
4%
$107
Home Insurance
9%
$228
HOA
1%
$17
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10495 Royal Points Dr, Northport, AL 35475 | $3,000 | 3 | 2.5 | 3028 | 1.4 mi |
2 Old North River Pt, Tuscaloosa, AL 35406 | $2,995 | 3 | 3 | 3345 | 5.7 mi |
717 Greenbriar Dr, Northport, AL 35473 | $2,500 | 3 | 4 | 8.1 mi | |
6019 Rosemeade St, Tuscaloosa, AL 35406 | $3,995 | 3 | 3 | 2400 | 6.5 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