Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $138k initial cash invested.
-17.72%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,530
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$4,574
Mortgage P&I
132%
$3,345
Property Taxes
7%
$170
Home Insurance
9%
$231
HOA
7%
$171
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1301 Holland St, Gulf Shores, AL 36542 | $3,000 | 4 | 3.5 | 2796 | 3.5 mi |
8915 Hillside Cir W, Foley, AL 36535 | $1,700 | 4 | 3 | 2467 | 8.5 mi |
450 E 1st Ave, Gulf Shores, AL 36542 | $3,300 | 4 | 2.5 | 2266 | 6.1 mi |
2009 Wedgewood Cir, Gulf Shores, AL 36542 | $4,300 | 4 | 3 | 4117 | 5.1 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