Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.23% first-year return on $31,479 initial cash invested.
4.23%
Cash On Cash
7.54%
Cap Rate
1.24
DSCR
$1,410
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,299
Mortgage P&I
54%
$761
Property Taxes
9%
$120
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3103 Sutton Dr, Montgomery, AL 36111 | $1,250 | 3 | 2 | 1734 | 0.3 mi |
3145 Woodfern Dr, Montgomery, AL 36111 | $1,350 | 3 | 2 | 1660 | 0.5 mi |
3064 Guymar Rd, Montgomery, AL 36111 | $1,296 | 3 | 2 | 1774 | 0.3 mi |
3345 Fernway Dr, Montgomery, AL 36111 | $1,400 | 3 | 2 | 1736 | 0.8 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