Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.15% first-year return on $28,728 initial cash invested.
8.15%
Cash On Cash
8.42%
Cap Rate
$1,370
Rent
$195
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,728
Downpayment
20%
$27,360
Closing costs
1%
$1,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,175
Mortgage P&I
51%
$697
Property Taxes
7%
$89
Home Insurance
2%
$34
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4109 Nelson Dr NW, Huntsville, AL 35810 | $1,395 | 3 | 1 | 1600 | 0.4 mi |
2705 Euclid Rd NW, Huntsville, AL 35810 | $1,000 | 3 | 1 | 1546 | 0.2 mi |
4007 Gunnison Ln NW, Huntsville, AL 35810 | $1,300 | 3 | 1 | 1650 | 0.4 mi |
2400 Pulaski Pike NW, Huntsville, AL 35810 | $1,395 | 3 | 1 | 1677 | 0.8 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