Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.63% first-year return on $42,000 initial cash invested.
4.63%
Cash On Cash
7.98%
Cap Rate
$1,850
Rent
$162
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,688
Mortgage P&I
58%
$1,076
Property Taxes
4%
$82
Home Insurance
3%
$50
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2013 Van Buren Dr NE, Huntsville, AL 35801 | $1,600 | 3 | 2 | 1378 | 0.5 mi |
1805 Oakwood Ave NE, Huntsville, AL 35811 | $2,800 | 3 | 2 | 1305 | 0.7 mi |
2115 Fernbrook Dr NE, Huntsville, AL 35811 | $1,665 | 3 | 2 | 1325 | 0.7 mi |
1504 Humes Ave NE, Huntsville, AL 35801 | $1,850 | 3 | 2 | 1474 | 1 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