Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $33,579 initial cash invested.
1.18%
Cash On Cash
7.16%
Cap Rate
1.12
DSCR
$1,390
Rent
$33
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,357
Mortgage P&I
61%
$851
Property Taxes
6%
$88
Home Insurance
4%
$56
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3203 Dyas Dr NW, Huntsville, AL 35810 | $2,000 | 3 | 1 | 1346 | 0.1 mi |
3521 Purdy Dr NW, Huntsville, AL 35810 | $1,300 | 3 | 1 | 1375 | 0.7 mi |
4002 Gunnison Ln NW, Huntsville, AL 35810 | $1,500 | 3 | 1 | 1340 | 0.6 mi |
2105 Dogwood Ln NW, Huntsville, AL 35810 | $1,095 | 3 | 1 | 1408 | 1.1 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