Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.69% first-year return on $31,414 initial cash invested.
5.69%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$1,400
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,414
Downpayment
20%
$29,918
Closing costs
1%
$1,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,251
Mortgage P&I
54%
$760
Property Taxes
5%
$75
Home Insurance
4%
$52
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3220 Rita Ln NW, Huntsville, AL 35810 | $1,650 | 3 | 2 | 1403 | 0.4 mi |
5041 Kyle Ln NW, Huntsville, AL 35810 | $1,285 | 3 | 2 | 1465 | 0.6 mi |
3911 Shamrock Dr NW, Huntsville, AL 35810 | $1,450 | 3 | 2 | 1430 | 1 mi |
4304 Chalet Cir NW, Huntsville, AL 35810 | $1,395 | 3 | 2 | 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