Unlock all features! Tap here to upgrade
17837 Huntsville Brownsferry Rd, Athens, AL 35611
3 beds • 2 baths • 1929 sqft
$358,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $93,285 initial cash invested.
-2.56%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$2,718
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,917 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,917
Mortgage P&I
66%
$1,793
Property Taxes
3%
$70
Home Insurance
5%
$129
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299