Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.94% first-year return on $31,500 initial cash invested.
9.94%
Cash On Cash
8.93%
Cap Rate
1.43
DSCR
$1,530
Rent
$261
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,269
Mortgage P&I
51%
$779
Property Taxes
3%
$41
Home Insurance
3%
$52
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
152 Cooper Dr, Huntsville, AL 35811 | $1,500 | 3 | 2 | 1142 | 0.6 mi |
222 Morning Star Dr, Huntsville, AL 35811 | $1,700 | 3 | 1 | 1348 | 1.8 mi |
3842 Maysville Rd NE, Huntsville, AL 35811 | $1,550 | 3 | 1.5 | 1206 | 1.6 mi |
3358 Maysville Rd NE, Huntsville, AL 35811 | $1,595 | 3 | 2 | 1211 | 0.5 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