• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2114 Norris Rd NW, Huntsville, AL 35810
$140,0003 beds • 2 baths • 1553 sqft

This property might be a fair Long-Term investment with a projected 5.43% first-year return on $29,400 initial cash invested.

Cash On Cash
5.43%
Cap Rate
8.13%
Rent
$1,425
Cashflow
$133
Rent Confidence:  High
Annual
$17,100
Median
$1,395
Avg
$1,425
Samples
25
Financing

Purchase Price  $140k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $29,400
Downpayment  20% $28,000
Closing costs  1% $1,400
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,425
Total Expenses  $1,292
Mortgage P&I  52% $745
Property Taxes  9% $128
Home Insurance  3% $49
PManagement  10% $142
CapEx  5% $71
Vacancy  6% $86
Maintenance  5% $71
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12113 Harris Rd NW$12953215500.7 mi
22303 Lynn Rd NW$12953215000.7 mi
36002 Trent Dr NW$13853215331.3 mi
42108 Barrywood Rd NW$165031.515530.4 mi
5418 N Edgemont Cir NW$13003215121.6 mi
64408 Kenwood Dr NW$119531.515200.2 mi
73810 Timbercrest Dr NW$13953214401 mi
83011 Deerfield Rd NW$16503215802 mi
92114 Lynn Rd NW$160031.515000.1 mi
103602 Lakewood Dr NW$13953216501.3 mi
11427 S Edgemont Cir NW$14503214641.8 mi
123017 Teton Cir NW$13903214722 mi
13136 Whitestone Dr NE$15003215962.4 mi
142105 Medaris Rd NW$12403213170.4 mi
152527 Birchfield Dr NE$16003217001.5 mi
16148 Whitestone Dr NE$13753215942.4 mi
17139 Whitestone Dr NE$14953215942.4 mi
18152 Whitestone Dr NE$15203216002.4 mi
19422 S Edgemont Cir NW$15003216841.8 mi
20609 Murray Rd NW$12503214772.3 mi
214735 Cutler Dr NW$14003214582.1 mi
222605 Gibson St NW$13653213591.3 mi
233304 Deerfield Rd NW$13953214572.6 mi
243121 Teton Cir NW$14953214232.3 mi
256128 Sandia Blvd NW$15003213701.9 mi

Projections