Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.85% first-year return on $49,623 initial cash invested.
-0.85%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$1,840
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,875
Mortgage P&I
65%
$1,200
Property Taxes
6%
$113
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Odum Rd, Gardendale, AL 35071 | $1,636 | 3 | 3 | 1283 | 2.9 mi |
301 Thompson Dr, Gardendale, AL 35071 | $1,950 | 3 | 2 | 1350 | 1.8 mi |
217 Marshall Dr, Gardendale, AL 35071 | $1,495 | 3 | 2 | 1300 | 1.9 mi |
265 Vista Cir, Gardendale, AL 35071 | $3,000 | 3 | 3 | 2020 | 1.5 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