Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.15% first-year return on $52,311 initial cash invested.
4.15%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$2,180
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$1,999
Mortgage P&I
58%
$1,265
Property Taxes
4%
$79
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3814 Magnolia Hills Dr, Northport, AL 35473 | $1,920 | 4 | 2 | 1774 | 1.6 mi |
3509 Magnolia Hills Dr, Northport, AL 35473 | $1,995 | 4 | 2 | 1649 | 1.5 mi |
2405 34th Ave, Northport, AL 35476 | $1,525 | 4 | 2 | 1450 | 0.5 mi |
2503 20th St, Northport, AL 35476 | $1,400 | 4 | 1 | 1636 | 0.1 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