Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $99,750 initial cash invested.
-7.27%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,850
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$3,454
Mortgage P&I
85%
$2,411
Property Taxes
5%
$137
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
107 Barrington Ct, Madison, AL 35758 | $2,500 | 4 | 3 | 2900 | 0.6 mi |
293 Big Oak Ln, Madison, AL 35758 | $2,650 | 4 | 3 | 2700 | 2.2 mi |
196 Fernbridge Blvd, Madison, AL 35758 | $2,800 | 4 | 3 | 2800 | 2.4 mi |
225 John Clift Cir, Madison, AL 35757 | $2,850 | 4 | 3 | 2828 | 2.2 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