Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.6% first-year return on $51,062 initial cash invested.
-3.6%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$1,670
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,062
Downpayment
20%
$48,630
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,823
Mortgage P&I
74%
$1,234
Property Taxes
4%
$69
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
335 Ridgeview Cir, Jemison, AL 35085 | $1,550 | 4 | 2 | 1848 | 1.8 mi |
500 Ridgeview Cir, Jemison, AL 35085 | $1,695 | 4 | 2 | 1848 | 1.8 mi |
145 Ridgeview Cir, Jemison, AL 35085 | $1,695 | 4 | 2 | 1848 | 1.9 mi |
460 Ridgeview Cir, Jemison, AL 35085 | $1,695 | 4 | 2 | 1848 | 1.9 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