Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.28% first-year return on $39,900 initial cash invested.
-3.28%
Cash On Cash
5.8%
Cap Rate
0.96
DSCR
$1,410
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,519
Mortgage P&I
68%
$958
Property Taxes
9%
$129
Home Insurance
5%
$66
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3613 Lakewood Dr NW, Huntsville, AL 35811 | $1,250 | 3 | 2 | 1391 | 0.6 mi |
3606 Lakewood Dr NW, Huntsville, AL 35811 | $1,325 | 3 | 2 | 1450 | 0.6 mi |
2816 Coosa Cir NW, Huntsville, AL 35810 | $1,495 | 3 | 2 | 1400 | 1.5 mi |
2105 Medaris Rd NW, Huntsville, AL 35810 | $1,000 | 3 | 2 | 1317 | 0.7 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