Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $26,250 initial cash invested.
-6.03%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$1,170
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,302
Mortgage P&I
54%
$635
Property Taxes
4%
$41
Home Insurance
4%
$44
HOA
24%
$279
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2225 Golf Rd SW, Apt 516, Huntsville, AL 35802 | $1,195 | 2 | 1.5 | 1104 | 0.2 mi |
2006 Reaches Pl SW, Huntsville, AL 35802 | $1,250 | 2 | 2 | 1137 | 0.7 mi |
2101 Woodlawn Dr SW, Unit 1, Huntsville, AL 35802 | $1,250 | 2 | 2 | 1200 | 0.8 mi |
2003 Reaches Pl SW, Apt B, Huntsville, AL 35802 | $1,350 | 2 | 2.5 | 1100 | 0.8 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