Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $137k initial cash invested.
-17.85%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,090
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$4,121
Mortgage P&I
150%
$3,130
Property Taxes
9%
$184
Home Insurance
11%
$228
HOA
2%
$37
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Hannah Rd, Level Plains, AL 36322 | $2,000 | 4 | 3 | 2512 | 1.2 mi |
25 Spearhead Dr, Enterprise, AL 36330 | $2,100 | 4 | 2.5 | 2485 | 0.5 mi |
469 Madison Ave, Enterprise, AL 36330 | $2,500 | 4 | 3 | 2130 | 1 mi |
108 Remington Dr, Enterprise, AL 36330 | $1,500 | 4 | 3 | 2253 | 1.8 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