Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.91% first-year return on $16,590 initial cash invested.
26.91%
Cash On Cash
12.64%
Cap Rate
2.07
DSCR
$1,180
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$808
Mortgage P&I
34%
$401
Property Taxes
6%
$72
Home Insurance
2%
$28
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
114 Abingdon Way NW, Huntsville, AL 35811 | $950 | 2 | 1 | 1088 | 1.4 mi |
2616 Huntsville St NW, Huntsville, AL 35811 | $950 | 2 | 1 | 1000 | 0.7 mi |
221 Richmond Dr NW, Huntsville, AL 35811 | $1,050 | 2 | 1 | 1000 | 0.9 mi |
2413 Kildare St NW, Huntsville, AL 35811 | $1,175 | 2 | 1 | 976 | 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