REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3515 Lois Ln NW, Huntsville, AL 35810
$130,000 • 3 beds • 2 baths • 1097 sqft
This property might be a fair Long-Term investment with a projected 5.93% first-year return on $27,300 initial cash invested.
Cash On Cash
5.93%
Cap Rate
8.23%
Rent
$1,295
Signal: High
Cashflow
$135
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,295
Total Expenses $1,160
Mortgage P&I $692
Property Taxes $84
Home Insurance $46
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3510 Avondale Dr NW | $1195 | 3 | 2 | 1100 | 0.5 mi |
| 2 | 3104 N Nevel Cir NW | $1275 | 3 | 2 | 1100 | 0.7 mi |
| 3 | 2622 Brookline Dr NW | $1300 | 3 | 2 | 1116 | 1.2 mi |
| 4 | 3602 Nw Kenard Ave | $1425 | 3 | 2 | 1100 | 1.5 mi |
| 5 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 1.2 mi |
| 6 | 3207 Delia Ln NW | $1335 | 3 | 2 | 1122 | 1.6 mi |
| 7 | 3638 Greenbriar Dr NW | $1325 | 3 | 2 | 1159 | 1.1 mi |
| 8 | 2601 Dry Creek Rd | $1275 | 3 | 2 | 1098 | 2 mi |
| 9 | 4224 Keith St NW | $1000 | 3 | 2 | 1100 | 2.1 mi |
| 10 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 1.1 mi |
| 11 | 2627 Rockwell Rd NW | $1500 | 3 | 2 | 1113 | 2.7 mi |
| 12 | 4311 Chalet Cir NW | $1150 | 3 | 2 | 1132 | 2.6 mi |
| 13 | 3011 Mountain Park Cir NW | $1375 | 3 | 2 | 1174 | 2.4 mi |
| 14 | 3205 Blue Spring Rd NW | $1250 | 3 | 2 | 1032 | 2.6 mi |
| 15 | 3507 Bragg St NW | $1100 | 3 | 1 | 1076 | 0.1 mi |
| 16 | 3602 Greenbriar Dr NW | $1345 | 3 | 2 | 1340 | 0.8 mi |
| 17 | 4001 Sparkman Dr S | $1295 | 3 | 1.5 | 1138 | 1.5 mi |
| 18 | 4001 Sparkman Dr NW | $1295 | 3 | 1.5 | 1138 | 1.5 mi |
| 19 | 3803 Mastin Lake Rd NW | $1295 | 3 | 1 | 1103 | 0.5 mi |
| 20 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 2.8 mi |
| 21 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 2.2 mi |
| 22 | 2621 Scenic View Dr NW | $1250 | 3 | 1.5 | 1045 | 1.5 mi |
| 23 | 4816 Lumary Dr NW | $1250 | 3 | 1.5 | 1123 | 2 mi |
| 24 | 4305 Pulaski Pike NW | $1125 | 3 | 1.5 | 1144 | 1.7 mi |
| 25 | 3307 Alyci Dr NW | $1150 | 3 | 2 | 1300 | 1.5 mi |