Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.96% first-year return on $33,957 initial cash invested.
3.96%
Cash On Cash
7.36%
Cap Rate
1.23
DSCR
$1,460
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,957
Downpayment
20%
$32,340
Closing costs
1%
$1,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,348
Mortgage P&I
55%
$807
Property Taxes
8%
$121
Home Insurance
3%
$40
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2903 Bayless Dr SW, Huntsville, AL 35805 | $1,475 | 3 | 2 | 1352 | 0.7 mi |
2610 10th Ave SW, Huntsville, AL 35805 | $1,800 | 3 | 2 | 1395 | 0.8 mi |
3609 Alpine St SW, Huntsville, AL 35805 | $1,400 | 3 | 2 | 1300 | 0.8 mi |
3810 Drake Ave SW, Huntsville, AL 35805 | $1,500 | 3 | 2 | 1280 | 0.9 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