Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $76,629 initial cash invested.
-12.4%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,760
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,552
Mortgage P&I
104%
$1,835
Property Taxes
6%
$103
Home Insurance
7%
$128
HOA
2%
$28
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
816 Byrd Rd SE, Hartselle, AL 35640 | $1,500 | 3 | 2 | 1800 | 0.4 mi |
1024 Clint Dr SE, Hartselle, AL 35640 | $1,850 | 3 | 2 | 1838 | 1.2 mi |
304 Bethel St NE, Hartselle, AL 35640 | $1,300 | 3 | 2 | 1488 | 1.8 mi |
804 Hodges St NW, Hartselle, AL 35640 | $1,450 | 3 | 2 | 1550 | 2.7 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