Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.05% first-year return on $76,482 initial cash invested.
-4.05%
Cash On Cash
5.66%
Cap Rate
0.93
DSCR
$2,560
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,482
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$2,818
Mortgage P&I
72%
$1,849
Property Taxes
7%
$177
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
110 Clift Creek Dr, Madison, AL 35757 | $3,000 | 4 | 3 | 2338 | 1.9 mi |
104 Union Sta, Madison, AL 35758 | $2,300 | 4 | 3 | 2175 | 0.8 mi |
293 Big Oak Ln, Madison, AL 35758 | $2,650 | 4 | 3 | 2700 | 0.3 mi |
205 Fallow Cir, Madison, AL 35757 | $3,000 | 4 | 3 | 2500 | 1.4 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