Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.59% first-year return on $27,825 initial cash invested.
7.59%
Cash On Cash
8.2%
Cap Rate
1.36
DSCR
$1,230
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,054
Mortgage P&I
54%
$667
Property Taxes
3%
$33
Home Insurance
3%
$33
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3307 Farris Dr, Huntsville, AL 35810 | $1,395 | 2 | 1 | 1228 | 0.5 mi |
505 Forrest Cir NE, Huntsville, AL 35811 | $1,100 | 2 | 1 | 1325 | 1.6 mi |
2303 Shady Lane Dr NW, Huntsville, AL 35810 | $1,350 | 2 | 1 | 1200 | 1.4 mi |
2309 Virginia Blvd NW, Huntsville, AL 35811 | $1,300 | 2 | 1 | 1840 | 1.1 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