Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $117k initial cash invested.
-10.07%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$3,080
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$4,062
Mortgage P&I
92%
$2,828
Property Taxes
6%
$197
Home Insurance
7%
$219
HOA
1%
$17
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1096 Long Leaf Lake Dr, Helena, AL 35022 | $2,850 | 4 | 4.5 | 3054 | 1.4 mi |
3014 Laurel Lakes Cv, Helena, AL 35022 | $2,615 | 4 | 3 | 3678 | 1.1 mi |
1081 Clifton Rd, Hoover, AL 35244 | $4,500 | 5 | 4.5 | 3463 | 2.7 mi |
18831883 Blackridge Rd, Hoover, AL 35244 | $4,750 | 4 | 3 | 3154 | 4.2 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