REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2921 Morgan St SW, Huntsville, AL 35805
$153,900 • 3 beds • 1 baths • 1070 sqft

This property might be a fair Long-Term investment with a projected 4.64% first-year return on $32,319 initial cash invested.

Cash On Cash
4.64%
Cap Rate
7.59%
Rent
$1,350
Cashflow
$125
Rent Confidence:  High
Annual
$16,200
Median
$1,350
Avg
$1,351
Samples
25
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  $1,350
Total Expenses  $1,225
Mortgage P&I  58% $781
Property Taxes  3% $38
Home Insurance  4% $54
PManagement  10% $135
CapEx  5% $68
Vacancy  6% $81
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1603 Austin Dr NW, Huntsville, AL 35805$12953110861.3 mi
24008 Cypress Ave SW, Huntsville, AL 35805$10503111310.7 mi
34004 Cloverdale Dr NW, Huntsville, AL 35805$11753111151 mi
42722 Atlantic St SW, Huntsville, AL 35805$13503111800.4 mi
53603 6th Ave SW, Huntsville, AL 35805$15003110000.8 mi
63916 9th Ave SW, Huntsville, AL 35805$15503112000.6 mi
73902 Birch Ave SW, Huntsville, AL 35805$14953112000.7 mi
83202 Berkley St SW, Huntsville, AL 35805$135031.510310.3 mi
93804 Saturn Dr SW, Huntsville, AL 35805$175031.511330.2 mi
102907 Fairacres Rd SW, Huntsville, AL 35805$150031.511320.3 mi
113701 S Westdale Ct SW, Huntsville, AL 35805$125031.510751.1 mi
124302 Cloverdale Dr NW, Huntsville, AL 35805$12503112051 mi
133926 Hawthorne Ave SW, Huntsville, AL 35805$11953112500.7 mi
143808 Drake Ave SW, Huntsville, AL 35805$137531.510000.7 mi
15425 Ewing St NW, Huntsville, AL 35805$9953112291.3 mi
163704 S Westdale Ct SW, Huntsville, AL 35805$122531.510161 mi
173602 Ventura Rd SW, Huntsville, AL 35805$135031.59750.5 mi
183716 N Westdale Ct SW, Huntsville, AL 35805$139531.511301 mi
19512 Warner St NW, Huntsville, AL 35805$12953112451.3 mi
204108 Arlington Rd NW, Huntsville, AL 35805$14503113001 mi
212412 Crestwood Dr SW, Huntsville, AL 35805$139531.512130.7 mi
223702 N Westdale Ct SW, Huntsville, AL 35805$144031.511951 mi
234102 Penny St SW, Huntsville, AL 35805$12503210521 mi
24413 Arthur St NW, Huntsville, AL 35805$159531.512211.3 mi
253705 S Westdale Ct SW, Huntsville, AL 35805$129531.512401.1 mi

Projections