Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.38% first-year return on $37,779 initial cash invested.
0.38%
Cash On Cash
7.06%
Cap Rate
1.09
DSCR
$1,490
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,478
Mortgage P&I
65%
$972
Property Taxes
4%
$57
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3126 Fernway Dr, Montgomery, AL 36111 | $1,400 | 3 | 2 | 1638 | 0.1 mi |
3145 Woodfern Dr, Montgomery, AL 36111 | $1,350 | 3 | 2 | 1660 | 0.5 mi |
2449 Carter Hill Rd, Montgomery, AL 36106 | $1,500 | 3 | 2 | 1700 | 1 mi |
3345 Fernway Dr, Montgomery, AL 36111 | $1,400 | 3 | 2 | 1736 | 0.7 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