REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3403 Freda Ln NW, Huntsville, AL 35810
$165,000 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3602 Greenbriar Dr NW | $1395 | 3 | 2 | 1340 | 0.7 mi |
| 2 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 1 mi |
| 3 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 1.3 mi |
| 4 | 2213 Glen Iris Rd NW | $1475 | 3 | 2 | 1320 | 1.3 mi |
| 5 | 2213 Glen Iris Rd NW, Unit Nw | $1400 | 3 | 2 | 1320 | 1.3 mi |
| 6 | 3120 Lodge Rd NW | $1500 | 3 | 2 | 1275 | 1.3 mi |
| 7 | 2602 Elton Cir NW | $1500 | 3 | 2 | 1267 | 1.2 mi |
| 8 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 0.5 mi |
| 9 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 1.7 mi |
| 10 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 2 mi |
| 11 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 0.9 mi |
| 12 | 2104 Shady Ln NW | $1500 | 3 | 2 | 1373 | 1.8 mi |
| 13 | 3104 N Nevel Cir NW | $1275 | 3 | 2 | 1100 | 0.3 mi |
| 14 | 3911 Shamrock Dr NW | $1395 | 3 | 2 | 1430 | 1.5 mi |
| 15 | 3203 Delisa Cir NW | $1250 | 3 | 1.5 | 1309 | 1.3 mi |
| 16 | 1757 Dailey Ter NW | $1300 | 3 | 2 | 1344 | 2.4 mi |
| 17 | 3614 Wilbur Ave NW | $1425 | 3 | 2 | 1500 | 0.9 mi |
| 18 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 0.9 mi |
| 19 | 4617 Daugette Dr NW | $1350 | 3 | 2 | 1269 | 2.4 mi |
| 20 | 3510 Avondale Dr NW | $1195 | 3 | 2 | 1100 | 0.4 mi |
| 21 | 3638 Greenbriar Dr NW | $1325 | 3 | 2 | 1159 | 1.1 mi |
| 22 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 1.5 mi |
| 23 | 2622 Brookline Dr NW | $1300 | 3 | 2 | 1116 | 0.7 mi |
| 24 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 2.9 mi |
| 25 | 3605 Broadmor Rd NW | $1365 | 3 | 1.5 | 1350 | 1.2 mi |