Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $39,648 initial cash invested.
-8.17%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$1,130
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$1,400
Mortgage P&I
86%
$971
Property Taxes
6%
$64
Home Insurance
6%
$72
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8338 Farley Ave, Leeds, AL 35094 | $1,500 | 2 | 1 | 1187 | 0.7 mi |
8120 3rd Ave, Leeds, AL 35094 | $1,500 | 2 | 1 | 1200 | 0.8 mi |
8432 Lawley Ave, Leeds, AL 35094 | $850 | 2 | 1 | 893 | 0.9 mi |
9063 Bush Ave SE, Leeds, AL 35094 | $1,400 | 2 | 1 | 1377 | 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