Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $35,679 initial cash invested.
-7.63%
Cash On Cash
5.13%
Cap Rate
0.81
DSCR
$1,100
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$1,327
Mortgage P&I
82%
$898
Property Taxes
8%
$83
Home Insurance
5%
$60
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3212 Clopton St SW, Huntsville, AL 35805 | $1,150 | 2 | 1 | 900 | 1.4 mi |
4003 Penny St SW, Huntsville, AL 35805 | $1,200 | 2 | 1 | 884 | 1.3 mi |
3308 Bradley St SW, Huntsville, AL 35805 | $850 | 2 | 1 | 1000 | 1.3 mi |
3901 Mcvay St SW, Huntsville, AL 35805 | $995 | 2 | 1.5 | 956 | 1.4 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