Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $81,501 initial cash invested.
-9.67%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$2,080
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,737
Mortgage P&I
92%
$1,911
Property Taxes
6%
$134
Home Insurance
7%
$136
HOA
1%
$15
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
526 County Rd, 758, Enterprise, AL 36330 | $2,500 | 4 | 3 | 2362 | 0.9 mi |
127 Brookestone Dr, Enterprise, AL 36330 | $2,400 | 4 | 3 | 2109 | 2.7 mi |
239 Brookestone Dr, Enterprise, AL 36330 | $2,400 | 4 | 3 | 2246 | 2.7 mi |
469 Madison Ave, Enterprise, AL 36330 | $2,500 | 4 | 3 | 2130 | 3.2 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