• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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

This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $34,650 initial cash invested.

Cash On Cash
-1.21%
Cap Rate
6.62%
Rent
$1,337
Cashflow
-$35
Rent Confidence:  High
Annual
$16,044
Median
$1,300
Avg
$1,337
Samples
25
Financing

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

Total  $34,650
Downpayment  20% $33,000
Closing costs  1% $1,650
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,337
Total Expenses  $1,372
Mortgage P&I  66% $878
Property Taxes  7% $88
Home Insurance  4% $58
PManagement  10% $134
CapEx  5% $67
Vacancy  6% $80
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13602 Greenbriar Dr NW$13453213400.7 mi
23901 Vogel Dr NW$15003213440.7 mi
35024 Grizzard Rd NW$12453212750.7 mi
42611 Trail Ridge Rd NW$14153213001 mi
53307 Alyci Dr NW$11503213001.2 mi
64010 Nelson Dr NW$14403213061.3 mi
73128 Nw Las Animas Ave$12953214250.4 mi
83319 E Tucker Dr NW$12003212000.4 mi
93120 Lodge Rd NW$14003212751.3 mi
105041 Kyle Ln NW$14553214650.5 mi
113210 Harvey St NW$13753213501.7 mi
124216 Chalet Cir NW$11503212962 mi
133813 Grizzard Rd NW$16003212000.9 mi
142104 Shady Ln NW$13003213731.8 mi
153315 Kavanaugh Dr NW$135031.513220.8 mi
163104 N Nevel Cir NW$12753211000.3 mi
173203 Delisa Cir NW$119531.513091.3 mi
183614 Wilbur Ave NW$11953215000.9 mi
192421 Redmont Rd NW$12953211460.9 mi
204617 Daugette Dr NW$13503212692.4 mi
213510 Avondale Dr NW$11953211000.4 mi
223711 Broadmor Rd NW$17953214501.5 mi
233309 Barton Ave NW$12103214501.6 mi
244304 Chalet Cir NW$13953214082 mi
252622 Brookline Dr NW$13003211160.7 mi

Projections