Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.26% first-year return on $35,175 initial cash invested.
-1.26%
Cash On Cash
6.66%
Cap Rate
$1,320
Rent
-$37
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,357
Mortgage P&I
68%
$901
Property Taxes
4%
$54
Home Insurance
4%
$59
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
609 8th St NW, Huntsville, AL 35805 | $1,400 | 3 | 2 | 1054 | 0.7 mi |
3008 Holmes Ave NW, Huntsville, AL 35816 | $1,350 | 3 | 2 | 1164 | 0.6 mi |
2700 Nw Wilson Dr, Huntsville, AL 35816 | $1,300 | 3 | 2 | 1235 | 0.3 mi |
3011 Love Ave NW, Huntsville, AL 35816 | $1,199 | 3 | 1.5 | 1075 | 0.9 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