Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.43% first-year return on $33,600 initial cash invested.
22.43%
Cash On Cash
11.92%
Cap Rate
$2,310
Rent
$628
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$1,682
Mortgage P&I
37%
$846
Property Taxes
8%
$178
Home Insurance
2%
$56
PManagement
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
143 Green Valley Rd SE, Owens Cross Roads, AL 35763 | $2,850 | 4 | 3 | 2185 | 1.4 mi |
10003 Nottingham Ln SE, Huntsville, AL 35803 | $2,400 | 4 | 3 | 2215 | 1.5 mi |
11311 Woodcrest Dr SE, Huntsville, AL 35803 | $1,825 | 4 | 3 | 2180 | 2 mi |
7103 Mossy Bank Trl SE, Owens Cross Roads, AL 35763 | $2,055 | 4 | 3 | 2280 | 1.6 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