REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2509 Hill St NW, Huntsville, AL 35810
$174,900 • 2 beds • 1 baths • 837 sqft

This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $36,729 initial cash invested.

Cash On Cash
-7.61%
Cap Rate
5.17%
Rent
$1,097
Cashflow
-$233
Rent Confidence:  High
Annual
$13,164
Median
$1,100
Avg
$1,098
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,729
Downpayment  $34,980
Closing costs  $1,749
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,097
Total Expenses  $1,330
Mortgage P&I  $931
Property Taxes  $52
Home Insurance  $61
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12713 Clayton Dr NW, Unit B$1100217500.1 mi
22729 Clayton Dr NW$1100219500.2 mi
31003 Meadow Dr NW$900218322.4 mi
42414 Kildare St NW$1100218162.3 mi
5306 Wind Ave NW$950218102.3 mi
6204 Beirne Ave NW$1850218162.4 mi
7402A Wind Ave$975218002.1 mi
82506 Kildare St NW, Unit A$1000218002.3 mi
92612 Virginia Blvd NW$1150219002.1 mi
101013 Meadow Dr NW$1050217912.4 mi
112713 Barbara Dr NW$995217802.4 mi
122409 Huntsville St NW$1050217442.1 mi
132611 Kildare St NW$1150219452.3 mi
142016 Chalet Ln NW$1200219502.3 mi
152012 Chalet Ln NW$1100219502.3 mi
161015 Fairway Dr NW$1100219502.3 mi
172731 Clayton Dr NW$725210.3 mi
182733 Clayton Dr NW$750210.3 mi
191030 Crestline Rd NW$1100219602.3 mi
202806 Wilson Dr NW$995219802.1 mi
21455 Bass Cir NW$12502110191.8 mi
22905 Linwood Dr NW$1250219662.6 mi
232616 Huntsville St NW$9502110002.3 mi
24305 Mountain View Dr NW$11502110902.1 mi
25203 Oakwood Ave NW$1500228002.2 mi