REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2311 Mount Vernon Rd NW, Huntsville, AL 35810
$143,500 • 3 beds • 2 baths • 958 sqft
This property might be a fair Long-Term investment with a projected 3.46% first-year return on $30,135 initial cash invested.
Cash On Cash
3.46%
Cap Rate
7.63%
Rent
$1,250
Signal: High
Cashflow
$87
Financing
Purchase Price $144k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $30,135
Downpayment $28,700
Closing costs $1,435
Rehab $0
Furnishing $0
Cashflow
Total Income $1,250
Total Expenses $1,163
Mortgage P&I $764
Property Taxes $25
Home Insurance $50
PManagement $125
CapEx $62
Vacancy $75
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3205 Blue Spring Rd NW | $1250 | 3 | 2 | 1032 | 0.4 mi |
| 2 | 606 Eastbrook Dr NW | $1375 | 3 | 2 | 1000 | 1.4 mi |
| 3 | 436 Edgemont Dr NW | $1250 | 3 | 2 | 1032 | 1.3 mi |
| 4 | 2108 Pulaski Pike NW | $1450 | 3 | 2 | 1000 | 2.3 mi |
| 5 | 508 Max Luther Dr NW | $1175 | 3 | 1.5 | 962 | 1.4 mi |
| 6 | 2627 Rockwell Rd NW | $1500 | 3 | 2 | 1113 | 1 mi |
| 7 | 2401 Mount Vernon Rd NW | $995 | 3 | 1 | 950 | 0.2 mi |
| 8 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 2.5 mi |
| 9 | 3011 Mountain Park Cir NW | $1375 | 3 | 2 | 1174 | 0.7 mi |
| 10 | 4224 Keith St NW | $1000 | 3 | 2 | 1100 | 1.7 mi |
| 11 | 514 Max Luther Dr NW | $1250 | 3 | 2 | 1134 | 1.3 mi |
| 12 | 3215 Yale Cir NW | $1250 | 3 | 1 | 925 | 0.2 mi |
| 13 | 2467 Mount Vernon Rd NW | $900 | 3 | 1 | 999 | 0.2 mi |
| 14 | 3104 Mastin Lake Rd NE | $1300 | 3 | 1.5 | 1020 | 1.4 mi |
| 15 | 2503 Kildare St NW | $1300 | 3 | 1.5 | 1000 | 1.8 mi |
| 16 | 2408 Stringfield Rd NW | $1200 | 3 | 1.5 | 1050 | 1.3 mi |
| 17 | 732 W Arbor Dr NW | $1275 | 3 | 2 | 1166 | 1.7 mi |
| 18 | 2519 Birchfield St NW | $1195 | 3 | 1.5 | 1125 | 0.6 mi |
| 19 | 3802 N Memorial Pkwy | $1215 | 3 | 1.5 | 1072 | 1.3 mi |
| 20 | 615 Royal Oak Dr NW | $1195 | 3 | 1.5 | 1075 | 1.6 mi |
| 21 | 2621 Scenic View Dr NW | $1250 | 3 | 1.5 | 1045 | 2.2 mi |
| 22 | 2608 Huntsville St NW | $1175 | 3 | 1 | 984 | 1.5 mi |
| 23 | 2713 Clayton Dr NW | $1200 | 3 | 1 | 950 | 1.8 mi |
| 24 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 1.8 mi |
| 25 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 2.6 mi |