Unlock all features! Tap here to upgrade
1727 Convict Camp Rd #21&22, Guntersville, AL 35976
2 beds • 3 baths • 1645 sqft
$365,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.44% first-year return on $76,650 initial cash invested.
-16.44%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$1,620
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$2,670
Mortgage P&I
109%
$1,765
Property Taxes
7%
$106
Home Insurance
8%
$128
HOA
15%
$250
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
356 Whistling Straits Way, Guntersville, AL 35976 | $2,000 | 3 | 3 | 1547 | 3.8 mi |
724 Carlton Click Rd, Grant, AL 35747 | $2,100 | 3 | 2 | 1632 | 5.1 mi |
805 Bluffview Dr, Arab, AL 35016 | $1,295 | 2 | 3 | 1400 | 12.8 mi |
4556 New Hope Hwy, New Hope, AL 35760 | $1,000 | 2 | 2 | 1300 | 9.1 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