Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $49,098 initial cash invested.
-5.23%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$1,520
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,734
Mortgage P&I
78%
$1,187
Property Taxes
4%
$68
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
108 Meadow Wood Rd, Gadsden, AL 35901 | $2,250 | 3 | 2.5 | 2000 | 2.2 mi |
117 Canterberry Ln, Gadsden, AL 35901 | $2,000 | 3 | 2 | 2.2 mi | |
141 Penn Dr, Gadsden, AL 35903 | $1,050 | 3 | 2 | 1496 | 3.9 mi |
1310 Stroud Ave, Gadsden, AL 35903 | $850 | 3 | 2 | 3.8 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