Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.08% first-year return on $33,495 initial cash invested.
2.08%
Cash On Cash
7.04%
Cap Rate
$1,350
Rent
$58
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,292
Mortgage P&I
60%
$810
Property Taxes
5%
$74
Home Insurance
4%
$56
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3307 Alyci Dr NW, Huntsville, AL 35810 | $1,150 | 3 | 2 | 1300 | 0.3 mi |
3602 Greenbriar Dr NW, Huntsville, AL 35810 | $1,345 | 3 | 2 | 1340 | 0.7 mi |
5024 Grizzard Rd NW, Huntsville, AL 35810 | $1,245 | 3 | 2 | 1275 | 0.5 mi |
2602 Elton Cir NW, Huntsville, AL 35810 | $1,500 | 3 | 2 | 1267 | 0.4 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