Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.6% first-year return on $200k initial cash invested.
-26.6%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$1,000
Rent
-$4,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$5,422
Mortgage P&I
482%
$4,823
Property Taxes
1%
$7
Home Insurance
33%
$332
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
200 Dickey Camp Rd, Bessemer, AL 35023 | $825 | 2 | 1 | 800 | 2.7 mi |
200 Dickey Camp Rd, Unit RV1, Bessemer, AL 35023 | $475 | 1 | 1 | 300 | 2.7 mi |
9159 Taylors Ferry Rd, Bessemer, AL 35023 | $1,185 | 3 | 1 | 1154 | 3.1 mi |
1246 Shady Grove Rd, Apt A, Mulga, AL 35118 | $850 | 2 | 1 | 800 | 10.3 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