Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $36,225 initial cash invested.
-4.24%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$1,280
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,408
Mortgage P&I
68%
$876
Property Taxes
11%
$139
Home Insurance
5%
$60
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3026 Merry Oaks Dr NW, Huntsville, AL 35811 | $1,370 | 3 | 1 | 1208 | 0.9 mi |
508 Forrest Cir NE, Huntsville, AL 35811 | $1,195 | 3 | 1 | 1256 | 0.7 mi |
2604 Thornhill Rd NW, Huntsville, AL 35810 | $1,395 | 3 | 1 | 1242 | 0.9 mi |
1301 Halsey Ave NE, Huntsville, AL 35801 | $1,200 | 3 | 1 | 1200 | 1.1 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