Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $46,179 initial cash invested.
-1.69%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$1,590
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,655
Mortgage P&I
70%
$1,116
Property Taxes
3%
$48
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
340 E Fairview Ave, Montgomery, AL 36105 | $1,195 | 3 | 2 | 1794 | 0.4 mi |
927 E Edgemont Ave, Montgomery, AL 36111 | $1,200 | 3 | 2 | 1749 | 0.3 mi |
630 Ponce De Leon Ave, Montgomery, AL 36106 | $1,525 | 3 | 2 | 1711 | 0.2 mi |
1933 Gorgas St, Montgomery, AL 36106 | $1,300 | 3 | 2 | 1994 | 1.4 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