• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2815 Pulaski Pike NW, Huntsville, AL 35810
$185,0003 beds • 2 baths • 1236 sqft

This property looks like a bad Long-Term investment with a projected -5% first-year return on $38,850 initial cash invested.

Cash On Cash
-5%
Cap Rate
5.82%
Rent
$1,363
Cashflow
-$162
Rent Confidence:  High
Annual
$16,356
Median
$1,300
Avg
$1,363
Samples
25
Financing

Purchase Price  $185k
Downpayment  20.0%
Interest Rate  7.1%
Mortgage Duration  30yr.
Cash To Invest

Total  $38,850
Downpayment  20% $37,000
Closing costs  1% $1,850
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,363
Total Expenses  $1,525
Mortgage P&I  73% $991
Property Taxes  8% $115
Home Insurance  5% $65
PManagement  10% $136
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13813 Grizzard Rd NW$16003212001 mi
22421 Redmont Rd NW$12953211461 mi
33319 E Tucker Dr NW$12003212001.8 mi
43210 Harvey St NW$13753213500.9 mi
54010 Nelson Dr NW$14403213061.6 mi
63811 Grizzard Rd NW$12503211091 mi
75024 Grizzard Rd NW$12453212752.2 mi
82627 Rockwell Rd NW$15003211131.1 mi
94216 Chalet Cir NW$11503212962 mi
102104 Shady Ln NW$13003213731.2 mi
113103 Greenhill Dr NW$14753210981.1 mi
123701 Crestmore Ave NW$15953213002 mi
133309 Barton Ave NW$12103214500.5 mi
142611 Trail Ridge Rd NW$14153213002 mi
15732 W Arbor Dr NW$12753211661.9 mi
162622 Brookline Dr NW$13003211161.4 mi
172217 Linde St NW$12253214540.6 mi
182110 Lufkin Dr NW$140031.512701 mi
194617 Daugette Dr NW$13503212692.6 mi
202211 N Laverne Dr$145031.511470.4 mi
213711 Broadmor Rd NW$17953214500.8 mi
223901 Vogel Dr NW$15003213442 mi
233104 N Nevel Cir NW$12753211001.6 mi
244311 Chalet Cir NW$11503211322.1 mi
253128 Nw Las Animas Ave$12953214251.5 mi

Projections