Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $30,450 initial cash invested.
-0.99%
Cash On Cash
6.36%
Cap Rate
1.04
DSCR
$1,150
Rent
-$25
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,175
Mortgage P&I
64%
$736
Property Taxes
8%
$88
Home Insurance
4%
$51
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
815 Appleby St NW, Huntsville, AL 35816 | $850 | 2 | 1 | 908 | 0.2 mi |
455 Bass Cir NW, Huntsville, AL 35801 | $999 | 2 | 1 | 907 | 1.2 mi |
1003 Meadow Dr NW, Huntsville, AL 35816 | $1,000 | 2 | 1 | 832 | 0.5 mi |
905 Linwood Dr NW, Huntsville, AL 35816 | $1,000 | 2 | 1 | 966 | 0.5 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