Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $241k initial cash invested.
-22.09%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,770
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$7,215
Mortgage P&I
205%
$5,681
Property Taxes
13%
$359
Home Insurance
15%
$402
HOA
2%
$54
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19 Wax Ln SW, Huntsville, AL 35824 | $2,990 | 4 | 4 | 3450 | 0.5 mi |
407 Wood Sage Ln SW, Huntsville, AL 35824 | $3,250 | 4 | 3.5 | 3375 | 0.9 mi |
102 Willow Lake Cir SW, Huntsville, AL 35824 | $2,950 | 4 | 3.5 | 3156 | 1.2 mi |
508 Balsam Terrace Way SW, Huntsville, AL 35824 | $2,650 | 4 | 3.5 | 2890 | 1.4 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