Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $59,409 initial cash invested.
-7.9%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$1,580
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,971
Mortgage P&I
87%
$1,368
Property Taxes
4%
$68
Home Insurance
6%
$99
HOA
2%
$25
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
292 Ashland Dr SW, Hanceville, AL 35077 | $1,565 | 3 | 2 | 1617 | 0.2 mi |
230 Ashland Dr SW, Hanceville, AL 35077 | $1,700 | 3 | 2 | 1674 | 0.4 mi |
2140 Sullivan Dr SW, Cullman, AL 35055 | $1,495 | 3 | 2 | 1613 | 1.8 mi |
2132 Ellsworth Lp Rd, Cullman, AL 35055 | $1,575 | 3 | 2 | 1613 | 1.8 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