Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.71% first-year return on $47,250 initial cash invested.
0.71%
Cash On Cash
6.89%
Cap Rate
1.1
DSCR
$1,850
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,822
Mortgage P&I
63%
$1,171
Property Taxes
5%
$92
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
266 Rocky Ridge Dr, Helena, AL 35080 | $1,695 | 3 | 2 | 1460 | 0.2 mi |
2821 Saint Patrick Pl N, Helena, AL 35080 | $1,840 | 3 | 2 | 1464 | 0.3 mi |
146 Hickory Point Dr, Helena, AL 35080 | $1,965 | 3 | 2 | 1450 | 0.6 mi |
2215 Pup Run Dr, Helena, AL 35080 | $1,555 | 3 | 2 | 1532 | 0.4 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