Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $35,679 initial cash invested.
-3.4%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$1,210
Rent
-$101
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,311
Mortgage P&I
71%
$856
Property Taxes
7%
$81
Home Insurance
5%
$60
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2131 Griffith Dr NW, Huntsville, AL 35810 | $1,160 | 3 | 1 | 1012 | 0.1 mi |
2253 Flippin Cir NW, Huntsville, AL 35810 | $1,150 | 3 | 1 | 1040 | 0.2 mi |
2236 Kamis Cir NW, Huntsville, AL 35810 | $1,150 | 3 | 1 | 1053 | 0.1 mi |
2200 Norwood Dr NW, Huntsville, AL 35810 | $1,095 | 3 | 1 | 1060 | 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