Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.43% first-year return on $21,000 initial cash invested.
41.43%
Cash On Cash
15.77%
Cap Rate
2.63
DSCR
$1,810
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,085
Mortgage P&I
28%
$499
Property Taxes
4%
$81
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1427 S Court St, Montgomery, AL 36104 | $1,900 | 3 | 2.5 | 2502 | 0.9 mi |
1264 Rosa L Parks Ave, Montgomery, AL 36108 | $795 | 3 | 2.5 | 2952 | 1.1 mi |
3510 Bankhead Ave, Montgomery, AL 36111 | $2,250 | 3 | 3 | 2210 | 1.1 mi |
210 E Fairview Ave, Montgomery, AL 36105 | $2,000 | 3 | 2.5 | 2347 | 0.3 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