REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2425 Medaris Rd NW, Huntsville, AL 35810
$99,9993 beds • 2 baths • 1213 sqft

This property could be a profitable Long-Term investment with a projected 20.8% first-year return on $21,000 initial cash invested.

Cash On Cash
20.8%
Cap Rate
11.53%
Rent
$1,300
Signal: Med.
Cashflow
$364
Financing

Purchase Price  $99,999
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $21,000
Downpayment  $20,000
Closing costs  $1,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,300
Total Expenses  $936
Mortgage P&I  $532
Property Taxes  $31
Home Insurance  $35
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12505 Jeri St NW$12503212241 mi
26123 Sandia Blvd NW$15503212151.3 mi
34720 Lumary Dr NW$13003212001.3 mi
45002 Ortega Cir NW$12003213000.6 mi
56111 Valley Park Dr NW$14003212461.3 mi
63807 Nw Timwood Dr$14953212242 mi
72021 Medaris Rd NW$13953211501.3 mi
82304 Lynn Rd NW$125031.512300.7 mi
92105 Medaris Rd NW$12403213171.3 mi
104224 Keith St NW$10003211001 mi
114401 Lakeview Dr NW$126031.512500.6 mi
122514 Jerri St Nw Jeri St NW$119531.512001 mi
134002 Summerhill Dr NW$13453210330.6 mi
144604 Lakeview Dr NW$125031.512001.2 mi
154015 Glendale Ln NW$127531.512780.6 mi
163011 Mountain Park Cir NW$13753211742.5 mi
172501 Gibson St NW$12503214001 mi
182506 Jeri St NW$139531.512641 mi
195011 Powell Dr NW$119531.511100.3 mi
204708 Lumary Dr NW$14253214001.2 mi
216207 Valley Park Dr NW$15503213691.5 mi
223602 Kenard Ave NW$15253211001.9 mi
233602 Nw Kenard Ave$15253211001.9 mi
244916 Lumary Dr NW$125031.512501.4 mi
253810 Timbercrest Dr NW$13953214401.1 mi