REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -2.86% first-year return on $31,479 initial cash invested.

Cash On Cash
-2.86%
Cap Rate
6.25%
Rent
$1,150
Signal: Med.
Cashflow
-$75
Financing

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

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

Total Income  $1,150
Total Expenses  $1,225
Mortgage P&I  $798
Property Taxes  $75
Home Insurance  $52
PManagement  $115
CapEx  $58
Vacancy  $69
Maintenance  $58
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1160 Wilkenson Dr NE$1150318700.1 mi
2214 Victory Ln NE$900319000.2 mi
33202 Normandale Dr NW$1085318821.4 mi
4601 Merry Oaks Cir NW$1350319001.4 mi
5205 Victory Ln NW$11003110000.2 mi
6229 Victory Ln NE$9503110000.4 mi
7104 Whitney Ave NE$11253110130.3 mi
82232 Atkins Dr NW$1125318822.4 mi
92402 Tuxedo Dr NW$1150318642.5 mi
102115 Lee High Dr NE$1325318702.8 mi
114808 Shawmont Dr NW$1000318642.8 mi
124718 Meridian St N$12753110001.6 mi
133215 Yale Cir NW$1250319252.7 mi
142401 Mount Vernon Rd NW$995319502.4 mi
152210 Norwood Dr NW$1295319842.1 mi
164805 Padgett Dr NW$11953110002.2 mi
172608 Huntsville St NW$1175319842.5 mi
18404 Max Luther Dr NW$13503110002.3 mi
192467 Mount Vernon Rd NW$900319992.6 mi
203609 Lakewood Rd NW$10953111001.4 mi
214307 Memorial Pkwy N$14503111001.4 mi
222226 Norwood Dr NW$11503110442.3 mi
232122 Griffith Dr NW$9853110751.9 mi
242211 Harris Rd NW$13253110751.9 mi
252236 Kamis Cir NW$12953110532.3 mi