Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $37,779 initial cash invested.
-0.89%
Cash On Cash
6.75%
Cap Rate
$1,450
Rent
-$28
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,478
Mortgage P&I
67%
$968
Property Taxes
5%
$71
Home Insurance
4%
$63
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2712 Trail Ridge Rd NW, Huntsville, AL 35810 | $1,325 | 4 | 2 | 1200 | 0.4 mi |
3120 Lodge Rd NW, Huntsville, AL 35810 | $1,395 | 4 | 2 | 1275 | 0.1 mi |
6329 Banks St NW, Huntsville, AL 35810 | $1,500 | 4 | 2 | 1280 | 0.6 mi |
3615 Wilbur Ave NW, Huntsville, AL 35810 | $1,300 | 4 | 1.5 | 1124 | 1.3 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