Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.57% first-year return on $24,381 initial cash invested.
20.57%
Cash On Cash
11.49%
Cap Rate
1.8
DSCR
$1,510
Rent
$418
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,381
Downpayment
20%
$23,220
Closing costs
1%
$1,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,092
Mortgage P&I
41%
$618
Property Taxes
3%
$51
Home Insurance
2%
$29
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1807 Canary St NW, Huntsville, AL 35816 | $1,350 | 4 | 2 | 1569 | 1 mi |
3616 Hester Ln NW, Huntsville, AL 35810 | $1,295 | 4 | 2 | 1600 | 1.3 mi |
3803 Mcewen Dr NW, Huntsville, AL 35810 | $1,750 | 4 | 2 | 1635 | 1.1 mi |
4431 Mcclain Ln NW, Huntsville, AL 35810 | $1,175 | 4 | 2 | 1566 | 1.1 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