REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3403 Freda Ln NW, Huntsville, AL 35810
$165,0003 beds • 2 baths • 1312 sqft

This property might be a fair Long-Term investment with a projected 0.24% first-year return on $34,650 initial cash invested.

Cash On Cash
0.24%
Cap Rate
6.95%
Rent
$1,395
Signal: Med.
Cashflow
$7
Financing

Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,395
Total Expenses  $1,388
Mortgage P&I  $878
Property Taxes  $88
Home Insurance  $58
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13602 Greenbriar Dr NW$13953213400.7 mi
22611 Trail Ridge Rd NW$14153213001 mi
34010 Nelson Dr NW$14403213061.3 mi
42213 Glen Iris Rd NW$14753213201.3 mi
52213 Glen Iris Rd NW, Unit Nw$14003213201.3 mi
63120 Lodge Rd NW$15003212751.3 mi
72602 Elton Cir NW$15003212671.2 mi
85041 Kyle Ln NW$14553214650.5 mi
93210 Harvey St NW$13753213501.7 mi
104216 Chalet Cir NW$11503212962 mi
113813 Grizzard Rd NW$16003212000.9 mi
122104 Shady Ln NW$15003213731.8 mi
133104 N Nevel Cir NW$12753211000.3 mi
143911 Shamrock Dr NW$13953214301.5 mi
153203 Delisa Cir NW$125031.513091.3 mi
161757 Dailey Ter NW$13003213442.4 mi
173614 Wilbur Ave NW$14253215000.9 mi
182421 Redmont Rd NW$12953211460.9 mi
194617 Daugette Dr NW$13503212692.4 mi
203510 Avondale Dr NW$11953211000.4 mi
213638 Greenbriar Dr NW$13253211591.1 mi
223711 Broadmor Rd NW$17953214501.5 mi
232622 Brookline Dr NW$13003211160.7 mi
243701 Crestmore Ave NW$15953213002.9 mi
253605 Broadmor Rd NW$136531.513501.2 mi