Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.57% first-year return on $26,250 initial cash invested.
12.57%
Cash On Cash
9.72%
Cap Rate
$1,420
Rent
$275
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,145
Mortgage P&I
47%
$666
Property Taxes
5%
$66
Home Insurance
3%
$44
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1103 Julia St NW, Huntsville, AL 35816 | $1,395 | 2 | 2 | 1671 | 1.4 mi |
3916 Birch Ave SW, Huntsville, AL 35805 | $1,200 | 2 | 1 | 0.9 mi | |
4010 Cypress Ave SW, Huntsville, AL 35805 | $1,250 | 2 | 1 | 1300 | 1 mi |
4023 Cypress Ave SW, Huntsville, AL 35805 | $1,500 | 2 | 1 | 1301 | 1.1 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