Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $61,929 initial cash invested.
-7.56%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$1,670
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$2,060
Mortgage P&I
85%
$1,426
Property Taxes
4%
$71
Home Insurance
6%
$103
HOA
2%
$25
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1133 Waverly Ln SW, Cullman, AL 35055 | $1,615 | 4 | 2 | 1774 | 0.2 mi |
1110 Waverly Ln SW, Cullman, AL 35055 | $1,895 | 4 | 2 | 1774 | 0.4 mi |
1120 Waverley Ln SW, Cullman, AL 35055 | $1,725 | 4 | 2 | 1497 | 0.3 mi |
1807 Loebner Ln SE, Cullman, AL 35055 | $1,850 | 4 | 2 | 1815 | 2.4 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