REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2506 Pentolope Dr SE, Huntsville, AL 35803
$254,400 • 4 beds • 2 baths • 1735 sqft

This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $53,424 initial cash invested.

Cash On Cash
-0.22%
Cap Rate
6.8%
Rent
$1,934
Cashflow
-$10
Rent Confidence:  High
Annual
$23,208
Median
$1,875
Avg
$1,935
Samples
25
Financing
Purchase Price  $254k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $53,424
Downpayment  $50,880
Closing costs  $2,544
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,934
Total Expenses  $1,944
Mortgage P&I  $1,354
Property Taxes  $87
Home Insurance  $0
PManagement  $193
CapEx  $97
Vacancy  $116
Maintenance  $97
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12604 Pentolope Dr SE$17254217080.4 mi
21098 Leeward Dr SE$20004218001.2 mi
3312 Mcalpine Dr SE$15954216722.7 mi
48303 Bailey Cove Rd SE$18954217223.4 mi
511312 Hillwood Dr SE$29004218063 mi
6510 Valley View Ter SE$18954218003 mi
712122 Chicamauga Trl SE$18254219002.8 mi
89115 Camille Dr SE$23004216453.4 mi
911005 Louis Dr SE$16954219003 mi
10213 Cumberland Dr SE$15504219003.1 mi
1111114 Se Hillwood Dr$170041.518282.6 mi
12308 Mountain Gap Rd SE$19004220902.7 mi
13710 Wynsom Dr SE$179542.520001.7 mi
14710 Mountain Gap Rd SE$16504118011.7 mi
15625 Versailles Dr SE$18754118031.7 mi
1612005 Greenleaf Dr SE$25004221502.5 mi
172203 Rhett Butler Ln SE$189542.521561 mi
1810021 Nadina Dr SE$199542.520441.9 mi
1912013 Chicamauga Trl SE$18654317882.5 mi
20608 Mountain Gap Dr SE$17004224041.8 mi
2111218 Hillwood Dr SE$179542.519833.1 mi
22820 Esslinger Rd SE$19954117003.4 mi
232500 Glen Echo Cir SE$21254322000.5 mi
2412013 Runningmeade Trl SE$17003216740.2 mi
2513115 Chaney Thompson Rd SE$25004320521.6 mi