REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2500 Hill St NW, Huntsville, AL 35810
$162,900 • 2 beds • 1 baths • 713 sqft

This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $34,209 initial cash invested.

Cash On Cash
-8.77%
Cap Rate
4.91%
Rent
$977
Cashflow
-$250
Rent Confidence:  High
Annual
$11,724
Median
$1,050
Avg
$995
Samples
25
Financing
Purchase Price  $163k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,209
Downpayment  $32,580
Closing costs  $1,629
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $977
Total Expenses  $1,227
Mortgage P&I  $867
Property Taxes  $48
Home Insurance  $57
PManagement  $98
CapEx  $49
Vacancy  $59
Maintenance  $49
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12713 Clayton Dr NW, Unit B$1100217500.2 mi
22409 Huntsville St NW$1050217442.2 mi
32713 Barbara Dr NW$995217802.4 mi
41013 Meadow Dr NW$1050217912.3 mi
5402A Wind Ave$975218002.2 mi
62506 Kildare St NW, Unit A$1000218002.4 mi
72729 Clayton Dr NW$1100219500.2 mi
82731 Clayton Dr NW$725210.2 mi
9306 Wind Ave NW$950218102.3 mi
102733 Clayton Dr NW$750210.3 mi
112414 Kildare St NW$1100218162.4 mi
121003 Meadow Dr NW$900218322.4 mi
132612 Virginia Blvd NW$1150219002.2 mi
142016 Chalet Ln NW$1200219502.2 mi
152012 Chalet Ln NW$1100219502.2 mi
161015 Fairway Dr NW$1100219502.3 mi
172611 Kildare St NW$1150219452.4 mi
183422 Glen Park Cir NW$750212.4 mi
193410 Elizabeth St NW$700212.4 mi
201030 Crestline Rd NW$1100219602.3 mi
212223 Jonathan Dr NW$695212.4 mi
222806 Wilson Dr NW$995219802.1 mi
23906 Candlewood Dr NW$750212.5 mi
24455 Bass Cir NW$12502110191.9 mi
25905 Linwood Dr NW$1250219662.5 mi