Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $189k initial cash invested.
-19.89%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,860
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$5,993
Mortgage P&I
160%
$4,568
Property Taxes
13%
$366
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
111 Ponce De Leon Ct, Dauphin Island, AL 36528 | $3,995 | 3 | 2 | 1384 | 9.3 mi |
140 Mississippi St, Dauphin Island, AL 36528 | $2,500 | 3 | 2 | 1142 | 7.7 mi |
12050 Mary Ann Bch Rd, Fairhope, AL 36532 | $2,200 | 3 | 2 | 1800 | 14.4 mi |
707 Alabama Ave, Dauphin Island, AL 36528 | $2,400 | 3 | 3 | 2107 | 7.3 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