Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $88,200 initial cash invested.
-15.59%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$1,660
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,806
Mortgage P&I
127%
$2,112
Property Taxes
6%
$102
Home Insurance
9%
$147
HOA
1%
$13
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2108 Dialsdale Dr SW, Cullman, AL 35055 | $1,550 | 3 | 2 | 2161 | 1.4 mi |
1006 Ave C, SE, Cullman, AL 35055 | $1,400 | 3 | 2.5 | 1822 | 1.3 mi |
1309 Kim Ln SE, Cullman, AL 35055 | $1,500 | 3 | 2 | 1850 | 0.7 mi |
1837 Saddle Trace Ln SE, Cullman, AL 35055 | $1,800 | 3 | 2 | 1716 | 0.2 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