Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
9.16%
Cap Rate
0.12
DSCR
$1,630
Rent
-$8,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $9,939 expenses = $8,309 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$9,400
Payment includes taxes and insurance
No
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$9,939
Mortgage P&I
577%
$9,400
Property Taxes
4%
$60
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1537 Westminster Dr, Montgomery, AL 36117 | $1,395 | 3 | 2 | 1646 | 0.1 mi |
6029 Bolingbrook Dr, Montgomery, AL 36117 | $1,472 | 3 | 2 | 1672 | 0.1 mi |
1505 Westminster Dr, Montgomery, AL 36117 | $1,800 | 3 | 2 | 1568 | 0.2 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