- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2111 Fulton Dr NW, Huntsville, AL 35810
$0 • 3 beds • 2 baths • 1500 sqft
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$1,445
Signal: Med.
Cashflow
$975
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $1,445
Total Expenses $470
Property Taxes $95
Home Insurance $0
PManagement $144
CapEx $72
Vacancy $87
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 0.4 mi |
2 | 2217 Linde St NW | $1225 | 3 | 2 | 1454 | 0.6 mi |
3 | 3911 Shamrock Dr NW | $1395 | 3 | 2 | 1430 | 0.5 mi |
4 | 2104 Shady Ln NW | $1500 | 3 | 2 | 1373 | 0.1 mi |
5 | 4611 Daugette Dr NW | $1550 | 3 | 2 | 1500 | 1.4 mi |
6 | 2712 Scenic View Dr NW | $1550 | 3 | 2 | 1550 | 0.9 mi |
7 | 3614 Wilbur Ave NW | $1425 | 3 | 2 | 1500 | 1.5 mi |
8 | 2108 Linde St NW | $1250 | 3 | 2 | 1425 | 0.8 mi |
9 | 1510 Brook Hollow Cir NW | $1550 | 3 | 2 | 1400 | 0.9 mi |
10 | 4713 Wheaton Ln NW | $1500 | 3 | 2 | 1562 | 1.5 mi |
11 | 2213 Glen Iris Rd NW, Unit Nw | $1400 | 3 | 2 | 1320 | 0.4 mi |
12 | 2213 Glen Iris Rd NW | $1475 | 3 | 2 | 1320 | 0.4 mi |
13 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 2.1 mi |
14 | 3403 Mallory Ave NW | $1260 | 3 | 1.5 | 1465 | 0.6 mi |
15 | 2610 Brookline Dr NW | $1450 | 3 | 2 | 1680 | 0.9 mi |
16 | 3721 Nw Broadmor Rd | $1300 | 3 | 1.5 | 1423 | 0.2 mi |
17 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 0.8 mi |
18 | 3008 Mallory Ave NW | $1300 | 3 | 1.5 | 1447 | 0.8 mi |
19 | 2626 Brookline Dr NW | $1445 | 3 | 2.5 | 1527 | 1.1 mi |
20 | 1909 Forney Dr NW | $1395 | 3 | 2 | 1405 | 1.9 mi |
21 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 0.9 mi |
22 | 1757 Dailey Ter NW | $1300 | 3 | 2 | 1344 | 1.3 mi |
23 | 3311 Mcdow Ave NW | $1500 | 3 | 2 | 1365 | 1.8 mi |
24 | 2508 Aspen Ave NW | $1575 | 3 | 2 | 1722 | 1.2 mi |
25 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 1.2 mi |