Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $33,579 initial cash invested.
-0.5%
Cash On Cash
6.9%
Cap Rate
1.06
DSCR
$1,380
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,394
Mortgage P&I
63%
$864
Property Taxes
8%
$115
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2967 Old Farm Rd, Montgomery, AL 36111 | $1,200 | 2 | 2 | 1564 | 0.1 mi |
2915 Canterbury Ct, Montgomery, AL 36111 | $1,400 | 2 | 2 | 2213 | 0.1 mi |
3134 Gatsby Ln, Unit 0, Montgomery, AL 36106 | $1,800 | 2 | 2 | 2160 | 0.5 mi |
2967 Old Farm Rd, Unit 2967, Montgomery, AL 36111 | $1,200 | 2 | 2.5 | 1564 | 0.1 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