Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $32,319 initial cash invested.
2.75%
Cash On Cash
7.17%
Cap Rate
1.18
DSCR
$1,280
Rent
$74
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,319
Downpayment
20%
$30,780
Closing costs
1%
$1,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,206
Mortgage P&I
61%
$781
Property Taxes
3%
$38
Home Insurance
4%
$54
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4204 Arlington Rd NW, Huntsville, AL 35805 | $1,500 | 3 | 1 | 1050 | 1 mi |
603 Austin Dr NW, Huntsville, AL 35805 | $1,295 | 3 | 1 | 1086 | 1.3 mi |
3311 Wilks Pl SW, Huntsville, AL 35805 | $1,400 | 3 | 1 | 1041 | 1.1 mi |
4008 Cypress Ave SW, Huntsville, AL 35805 | $995 | 3 | 1 | 1131 | 0.7 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