Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.03% first-year return on $20,979 initial cash invested.
28.03%
Cash On Cash
12.8%
Cap Rate
2.12
DSCR
$1,450
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$960
Mortgage P&I
35%
$504
Property Taxes
3%
$45
Home Insurance
2%
$35
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
813 W Arbor Dr NW, Huntsville, AL 35811 | $1,300 | 4 | 1 | 1355 | 1.6 mi |
2215 Shady Ln Dr NW, Huntsville, AL 35810 | $1,450 | 4 | 1 | 1450 | 0.9 mi |
2803 Brett Rd NW, Huntsville, AL 35810 | $1,375 | 4 | 1 | 1500 | 0.5 mi |
3309 Kavanaugh Cir NW, Huntsville, AL 35810 | $1,250 | 4 | 1.5 | 1320 | 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