Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $101k initial cash invested.
-16.13%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$1,800
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,783
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$3,152
Mortgage P&I
129%
$2,316
Property Taxes
7%
$125
Home Insurance
9%
$168
HOA
4%
$75
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2701 King Arthur Ct SW, Decatur, AL 35603 | $2,200 | 3 | 2 | 2300 | 0.9 mi |
1105 9th St SE, Decatur, AL 35601 | $2,800 | 3 | 3 | 2200 | 4.1 mi |
2928 Frost Dr SW, Decatur, AL 35603 | $1,500 | 3 | 2 | 2308 | 2.2 mi |
3438 Gordon Terry Pkwy, Lots 63 & 621, Trinity, AL 35673 | $1,240 | 3 | 2 | 1.7 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