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 Long-Term investment with a projected 0.86% first-year return on $42,052 initial cash invested.
0.86%
Cash On Cash
7.26%
Cap Rate
1.1
DSCR
$1,701
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $1,671 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,052
Downpayment
20%
$40,050
Closing costs
1%
$2,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,701
Total Expenses
$1,671
Mortgage P&I
64%
$1,096
Property Taxes
4%
$63
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0