Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.11% first-year return on $32,445 initial cash invested.
3.11%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$1,360
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,276
Mortgage P&I
60%
$822
Property Taxes
3%
$46
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
505 Pinto Dr, Dothan, AL 36301 | $1,150 | 3 | 2 | 1440 | 0.2 mi |
209 Pearl St, Dothan, AL 36301 | $900 | 3 | 2 | 1432 | 1 mi |
903 Lagrand Dr, Dothan, AL 36301 | $950 | 3 | 2 | 1300 | 0.2 mi |
311 Melrose Ln, Dothan, AL 36303 | $1,550 | 3 | 2 | 1449 | 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