Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.55% first-year return on $588k initial cash invested.
-29.55%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,190
Rent
-$14,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$28,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$16,670
Mortgage P&I
649%
$14,214
Property Taxes
41%
$906
Home Insurance
45%
$980
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6479 Spring Creek Dr, Guntersville, AL 35976 | $2,700 | 4 | 3 | 4000 | 1.4 mi |
5522 Cedar Mill Dr, Guntersville, AL 35976 | $3,100 | 3 | 4 | 4381 | 1.6 mi |
3387 Cedar Ln, Guntersville, AL 35976 | $2,000 | 4 | 3 | 2155 | 0.3 mi |
3680 Brashers Chapel Rd, Guntersville, AL 35976 | $2,500 | 4 | 3 | 3200 | 4.5 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