Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $77,364 initial cash invested.
-6%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,370
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$2,757
Mortgage P&I
75%
$1,782
Property Taxes
9%
$220
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
216 Brighton Park Way, Madison, AL 35756 | $2,200 | 4 | 3 | 2139 | 0.4 mi |
29384 Satilla Cir, Madison, AL 35756 | $2,250 | 4 | 3 | 2208 | 1.5 mi |
29351 Satilla Cir, Madison, AL 35756 | $2,345 | 4 | 3 | 2208 | 1.5 mi |
116 Middlewich Dr, Madison, AL 35756 | $1,890 | 4 | 2.5 | 2253 | 0.3 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