Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.79% first-year return on $30,450 initial cash invested.
8.79%
Cash On Cash
8.52%
Cap Rate
1.4
DSCR
$1,420
Rent
$223
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,197
Mortgage P&I
52%
$736
Property Taxes
3%
$41
Home Insurance
4%
$51
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 |
|---|---|---|---|---|---|
3606 Crestmore Ave NW, Huntsville, AL 35816 | $1,350 | 4 | 1 | 1275 | 0.4 mi |
813 W Arbor Dr NW, Huntsville, AL 35811 | $1,300 | 4 | 1 | 1355 | 1.6 mi |
2628 Thornhill Rd NW, Huntsville, AL 35810 | $1,500 | 4 | 1 | 1372 | 1.5 mi |
2215 Shady Ln Dr NW, Huntsville, AL 35810 | $1,450 | 4 | 1 | 1450 | 1.2 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