Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.51% first-year return on $28,329 initial cash invested.
13.51%
Cash On Cash
9.91%
Cap Rate
1.55
DSCR
$1,520
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,201
Mortgage P&I
47%
$719
Property Taxes
3%
$40
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2542 Churchill Dr, Montgomery, AL 36111 | $1,395 | 3 | 2 | 1835 | 1.1 mi |
3537 Foxhall Dr, Montgomery, AL 36111 | $1,450 | 3 | 2 | 1873 | 1.1 mi |
3204 Gatsby Ln, Montgomery, AL 36106 | $1,650 | 3 | 2 | 1772 | 0.7 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