Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.46% first-year return on $57,078 initial cash invested.
-4.46%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$1,750
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,962
Mortgage P&I
77%
$1,339
Property Taxes
4%
$71
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
142 Cedar Bend Dr, Helena, AL 35080 | $1,730 | 3 | 2 | 1420 | 0.5 mi |
125 Cedar Bend Dr, Helena, AL 35080 | $1,586 | 3 | 2 | 1428 | 0.5 mi |
107 Roy Ct, Helena, AL 35080 | $1,800 | 3 | 2 | 1439 | 0.5 mi |
1945 Riva Ridge Rd, Helena, AL 35080 | $1,950 | 3 | 2 | 1481 | 0.1 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