Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.45% first-year return on $35,490 initial cash invested.
1.45%
Cash On Cash
7.2%
Cap Rate
1.13
DSCR
$1,450
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,407
Mortgage P&I
62%
$899
Property Taxes
5%
$72
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
402 Kentucky Ave NE, Hanceville, AL 35077 | $1,500 | 3 | 2 | 1305 | 1.4 mi |
45 County Rd, 633, Hanceville, AL 35077 | $1,275 | 3 | 2 | 1618 | 2.5 mi |
3595 County Rd, 601, Hanceville, AL 35077 | $1,300 | 3 | 2 | 1168 | 3.2 mi |
1208 Spruce St SE, Hanceville, AL 35077 | $1,500 | 3 | 2 | 1.5 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