Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24% first-year return on $19,950 initial cash invested.
24%
Cash On Cash
12.01%
Cap Rate
$1,360
Rent
$399
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$961
Mortgage P&I
36%
$484
Property Taxes
7%
$90
Home Insurance
2%
$33
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5003 Stag Run Cir NW, Huntsville, AL 35810 | $1,295 | 3 | 2 | 1410 | 0.2 mi |
3121 Teton Cir NW, Huntsville, AL 35810 | $1,395 | 3 | 2 | 1423 | 0.9 mi |
4735 Cutler Dr NW, Huntsville, AL 35810 | $1,400 | 3 | 2 | 1458 | 0.5 mi |
4813 Joy Dr NW, Huntsville, AL 35810 | $1,500 | 3 | 2 | 1338 | 0.4 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