REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2413 Springhill Rd NW, Huntsville, AL 35810
$129,9003 beds • 2 baths • 1337 sqft

This property might be a fair Long-Term investment with a projected 6.38% first-year return on $27,279 initial cash invested.

Cash On Cash
6.38%
Cap Rate
8.32%
Rent
$1,300
Signal: Med.
Cashflow
$145
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,279
Downpayment  $25,980
Closing costs  $1,299
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,300
Total Expenses  $1,155
Mortgage P&I  $691
Property Taxes  $80
Home Insurance  $46
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12501 Gibson St NW$12503214000.5 mi
24708 Lumary Dr NW$14253214000.9 mi
32505 Jeri St NW$12503212240.4 mi
43810 Timbercrest Dr NW$13953214400.7 mi
53210 Harvey St NW$13753213501.7 mi
65002 Ortega Cir NW$12003213001.5 mi
72105 Medaris Rd NW$12403213171.9 mi
84735 Cutler Dr NW$14503214580.9 mi
95023 Parkwood Dr NW$12603213811.9 mi
103404 Mastin Lake Rd NE$15003214501.4 mi
114720 Lumary Dr NW$13003212001 mi
126207 Valley Park Dr NW$15503213692.3 mi
134015 Glendale Ln NW$127531.512780.4 mi
14623 Murray Rd NW$10003213002.3 mi
155003 Stag Run Cir NW$12953214102 mi
164734 Blue Haven Dr NW$145031.513301.2 mi
172506 Jeri St NW$139531.512640.5 mi
186111 Valley Park Dr NW$14003212461.9 mi
193903 Goldwire Cir NW$129531.514000.8 mi
203017 Teton Cir NW$14703214721.6 mi
214224 Keith St NW$10003211000.4 mi
223102 Greenhill Dr NW$130031.513661.4 mi
235004 Paden Dr NW$140031.513451.6 mi
243907 Goldwire Cir NW$130031.514190.8 mi
252228 Norris Rd NW$129531.514220.9 mi