Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $68,229 initial cash invested.
-9.22%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$1,710
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,234
Mortgage P&I
92%
$1,571
Property Taxes
5%
$78
Home Insurance
7%
$114
HOA
1%
$25
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2134 Ellsworth Loop Rd SW, Cullman, AL 35055 | $1,650 | 4 | 2.5 | 1906 | 1.8 mi |
2140 Ellsworth Loop Rd SW, Cullman, AL 35055 | $1,795 | 4 | 2.5 | 1906 | 1.7 mi |
2133 Sullivan Dr SW, Cullman, AL 35055 | $1,695 | 4 | 2.5 | 1906 | 1.8 mi |
1133 Waverly Ln SW, Cullman, AL 35055 | $1,615 | 4 | 2 | 1774 | 0.2 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