Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $82,362 initial cash invested.
-13.07%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$1,700
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,597
Mortgage P&I
114%
$1,932
Property Taxes
5%
$83
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1729 Campbellton Hwy, Rehobeth, AL 36301 | $1,575 | 3 | 2 | 1948 | 0.4 mi |
108 Hidden Sunset Dr, Dothan, AL 36301 | $1,450 | 3 | 3 | 1358 | 0.2 mi |
261 N Park Ave, Dothan, AL 36303 | $1,849 | 3 | 2 | 2479 | 3.9 mi |
106 Hidden Sunset Dr, Dothan, AL 36301 | $1,300 | 3 | 2.5 | 1529 | 0.2 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