• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
172 Wilkenson Dr NE, Huntsville, AL 35811
$149,9003 beds • 1 baths • 884 sqft

This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $31,479 initial cash invested.

Cash On Cash
-3.09%
Cap Rate
6.2%
Rent
$1,140
Cashflow
-$81
Rent Confidence:  High
Annual
$13,680
Median
$1,150
Avg
$1,141
Samples
25
Financing

Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,479
Downpayment  20% $29,980
Closing costs  1% $1,499
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,140
Total Expenses  $1,221
Mortgage P&I  70% $798
Property Taxes  7% $75
Home Insurance  5% $52
PManagement  10% $114
CapEx  5% $57
Vacancy  6% $68
Maintenance  5% $57
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1160 Wilkenson Dr NE$1150318700.1 mi
2197 Wilkenson Dr NE$1250318640.2 mi
3214 Victory Ln NE$900319000.2 mi
43202 Normandale Dr NW$995318821.4 mi
5601 Merry Oaks Cir NW$1350319001.4 mi
6179 Wilkenson Dr NE$11753110000.1 mi
7205 Victory Ln NW$11003110000.2 mi
8229 Victory Ln NE$9503110000.4 mi
9104 Whitney Ave NE$11253110130.3 mi
103809 Melody Rd NE$9753110000.5 mi
112124 Atkins Dr NW$1150318642 mi
12110 Wilkenson Dr NE$11503110300.2 mi
132136 Evans Ave NW$1195318642.1 mi
142115 Lee High Dr NE$1295318702.8 mi
154808 Shawmont Dr NW$1000318642.8 mi
164718 Meridian St N$12503110001.6 mi
173215 Yale Cir NW$1250319252.7 mi
182401 Mount Vernon Rd NW$995319502.4 mi
19423 S Plymouth Rd NW$13003110351.3 mi
202242 Norwood Dr NW$1050319602.3 mi
212210 Norwood Dr NW$1295319842.1 mi
224805 Padgett Dr NW$11953110002.2 mi
232608 Huntsville St NW$1175319842.5 mi
24404 Max Luther Dr NW$13503110002.3 mi
252467 Mount Vernon Rd NW$900319992.6 mi

Projections