Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.66% first-year return on $40,551 initial cash invested.
2.66%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$1,700
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,610
Mortgage P&I
58%
$980
Property Taxes
8%
$142
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19 Springbrook Cir, Tuscaloosa, AL 35405 | $1,200 | 3 | 2 | 1629 | 0.2 mi |
409 25th St E, Tuscaloosa, AL 35401 | $1,750 | 3 | 2 | 1568 | 0.3 mi |
223 32nd Pl E, Tuscaloosa, AL 35405 | $2,250 | 3 | 2 | 1557 | 0.2 mi |
2105 2nd Ave, Tuscaloosa, AL 35401 | $2,450 | 3 | 2 | 1600 | 0.8 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