REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2721 Thornton Cir SW, Huntsville, AL 35801

3 beds • 1 baths • 1200 sqft

Email

This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $49,014 initial cash invested.

-6.02%

Cash On Cash

5.52%

Cap Rate

0.86

DSCR

$1,540

Rent

-$246

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$233k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$49,014

Downpayment

20%

$46,680

Closing costs

1%

$2,334

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,540

Total Expenses

$1,786

Mortgage P&I

81%

$1,242

Property Taxes

9%

$144

Home Insurance

0%

$0

PManagement

10%

$154

CapEx

5%

$77

Vacancy

6%

$92

Maintenance

5%

$77

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis