Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $28,140 initial cash invested.
4.14%
Cash On Cash
7.78%
Cap Rate
1.22
DSCR
$1,180
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,083
Mortgage P&I
60%
$713
Property Taxes
1%
$16
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
106 9th St NE, Cullman, AL 35055 | $800 | 2 | 1 | 1.5 mi | |
306 7th St E, Warrior, AL 35180 | $1,000 | 2 | 1 | 900 | 11.5 mi |
258 Golf Course Rd, Cullman, AL 35055 | $1,100 | 2 | 1 | 850 | 11.3 mi |
1150 County Hwy, 45, Hayden, AL 35079 | $1,250 | 3 | 1 | 1130 | 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