Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $147k initial cash invested.
-15.5%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,500
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$4,399
Mortgage P&I
135%
$3,370
Property Taxes
5%
$134
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
140 Mississippi St, Dauphin Island, AL 36528 | $2,500 | 3 | 2 | 1142 | 9.1 mi |
1210 Bienville Blvd, Dauphin Island, AL 36528 | $3,750 | 3 | 2 | 1320 | 9.5 mi |
15383 Furlong Loop, Foley, AL 36535 | $2,000 | 4 | 2 | 1891 | 14.8 mi |
111 Ponce De Leon Ct, Dauphin Island, AL 36528 | $3,995 | 3 | 2 | 1384 | 10.7 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