Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $102k initial cash invested.
-9.71%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$2,540
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,367
Mortgage P&I
94%
$2,397
Property Taxes
6%
$144
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4808 Winnebago Dr, Birmingham, AL 35244 | $2,475 | 4 | 3 | 2943 | 2.5 mi |
3611 Courtyard Ln, Vestavia Hills, AL 35216 | $2,585 | 4 | 2.5 | 2699 | 2.3 mi |
3690 Kirkstone Way, Vestavia Hills, AL 35216 | $3,095 | 4 | 3.5 | 2672 | 2.4 mi |
1337 Riverford Cir, Birmingham, AL 35216 | $2,505 | 4 | 2.5 | 2764 | 3.3 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