Unlock all features! Tap here to upgrade
17003 Huntsville Brownsferry Rd, Athens, AL 35611
3 beds • 3 baths • 1617 sqft
$200,250
View on ZillowThis property might be a fair Mid-Term investment with a projected 9.09% first-year return on $60,052 initial cash invested.
9.09%
Cash On Cash
9.91%
Cap Rate
1.51
DSCR
$2,552
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,097 expenses = $455 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,052
Downpayment
20%
$40,050
Closing costs
1%
$2,002
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,097
Mortgage P&I
43%
$1,096
Property Taxes
2%
$63
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281