REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3417 Mimosa Ln NW, Huntsville, AL 35810
$149,9003 beds • 2 baths • 1470 sqft

This property might be a fair Long-Term investment with a projected 6.18% first-year return on $31,479 initial cash invested.

Cash On Cash
6.18%
Cap Rate
8.27%
Rent
$1,455
Signal: Med.
Cashflow
$162
Financing

Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,479
Downpayment  $29,980
Closing costs  $1,499
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,455
Total Expenses  $1,293
Mortgage P&I  $798
Property Taxes  $64
Home Insurance  $52
PManagement  $146
CapEx  $73
Vacancy  $87
Maintenance  $73
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15041 Kyle Ln NW$14553214650.9 mi
23404 Mastin Lake Rd NE$15003214501.2 mi
33711 Broadmor Rd NW$17953214501.4 mi
42712 Scenic View Dr NW$15503215500.9 mi
53220 Rita Ln NW$16503214031.1 mi
63911 Shamrock Dr NW$13953214301.6 mi
73514 Lois Ln NW$155031.514500.4 mi
84735 Cutler Dr NW$14503214582.2 mi
93210 Harvey St NW$13753213501.3 mi
105003 Stag Run Cir NW$12953214102.1 mi
112108 Linde St NW$12503214252.3 mi
122626 Brookline Dr NW$147532.515270.8 mi
134708 Lumary Dr NW$14253214002.2 mi
142610 Brookline Dr NW$14503216800.9 mi
152213 Glen Iris Rd NW, Unit Nw$14003213201.3 mi
162213 Glen Iris Rd NW$14753213201.3 mi
171710 Laverne Dr NW$14503215112.5 mi
184611 Daugette Dr NW$15503215002.7 mi
192511 Gunnison Ln NW$149531.514251.1 mi
202611 Trail Ridge Rd NW$14153213001.3 mi
214010 Nelson Dr NW$14403213061.5 mi
222911 Hester Ln NW$16753216941.2 mi
233807 Nw Williamsburg Dr$15503218140.4 mi
243810 Timbercrest Dr NW$13953214403 mi
251510 Brook Hollow Cir NW$15503214002.7 mi