Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.51% first-year return on $20,139 initial cash invested.
16.51%
Cash On Cash
10.31%
Cap Rate
1.69
DSCR
$1,190
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,139
Downpayment
20%
$19,180
Closing costs
1%
$959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$913
Mortgage P&I
41%
$487
Property Taxes
8%
$92
Home Insurance
2%
$24
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4003 Cypress Ave SW, Huntsville, AL 35805 | $1,200 | 2 | 1 | 1137 | 0.5 mi |
2808 8th Ave SW, Huntsville, AL 35805 | $1,550 | 2 | 1 | 1100 | 0.6 mi |
611 9th St NW, Huntsville, AL 35805 | $1,300 | 2 | 1 | 1200 | 0.7 mi |
3415 Alpine St SW, Huntsville, AL 35805 | $975 | 2 | 1 | 1120 | 1.1 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