Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.33% first-year return on $29,169 initial cash invested.
0.33%
Cash On Cash
6.97%
Cap Rate
$1,180
Rent
$8
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,169
Downpayment
20%
$27,780
Closing costs
1%
$1,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,172
Mortgage P&I
63%
$740
Property Taxes
6%
$76
Home Insurance
4%
$49
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4313 Barry St NW, Huntsville, AL 35810 | $1,150 | 3 | 1 | 1000 | 1.2 mi |
2620 Bridge Rd NW, Huntsville, AL 35810 | $1,195 | 3 | 1 | 1070 | 0.3 mi |
215 Swanson Dr NW, Huntsville, AL 35811 | $1,175 | 3 | 1 | 1008 | 1.2 mi |
4211 Teejay Dr NW, Huntsville, AL 35810 | $1,100 | 3 | 1 | 967 | 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