Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $123k initial cash invested.
-16.07%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,330
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$3,974
Mortgage P&I
127%
$2,968
Property Taxes
8%
$181
Home Insurance
9%
$220
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
104 Horseshoe Bnd S, Madison, AL 35758 | $2,650 | 4 | 3.5 | 3100 | 1.8 mi |
121 Tidewater Dr, Madison, AL 35758 | $2,800 | 4 | 3 | 3361 | 0.7 mi |
111 Benson Blvd, Madison, AL 35758 | $2,800 | 4 | 2.5 | 3021 | 0.6 mi |
205 High Rd, Madison, AL 35758 | $2,600 | 4 | 3 | 2757 | 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