Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.74% first-year return on $36,750 initial cash invested.
-7.74%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$1,040
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$1,277
Mortgage P&I
85%
$880
Property Taxes
6%
$66
Home Insurance
6%
$61
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2014 Hobbs Rd SE, Apt 7, Huntsville, AL 35803 | $685 | 1 | 1 | 767 | 0.9 mi |
407 Hobbs Rd SE, Huntsville, AL 35803 | $1,095 | 2 | 1 | 1408 | 1 mi |
211 Marinawoods Dr SE, Huntsville, AL 35803 | $1,025 | 2 | 2 | 0.9 mi | |
2016 Hobbs Rd SE, Apt 2, Huntsville, AL 35803 | $800 | 1 | 1 | 750 | 0.9 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