REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3702 Mastin Lake Rd NW, Huntsville, AL 35810
$130,000 • 3 beds • 1 baths • 1030 sqft
This property might be a fair Long-Term investment with a projected 3.25% first-year return on $27,300 initial cash invested.
Cash On Cash
3.25%
Cap Rate
7.62%
Rent
$1,195
Signal: Med.
Cashflow
$74
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 $1,195
Total Expenses $1,121
Mortgage P&I $692
Property Taxes $71
Home Insurance $46
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3702 Mastin Lake Rd NW | $825 | 3 | 1 | 1030 | 0 mi |
| 2 | 3301 Bartee Ln NW | $1475 | 3 | 1 | 1025 | 0.6 mi |
| 3 | 4602 Mastin Lake Rd NW | $1195 | 3 | 1 | 1050 | 0.7 mi |
| 4 | 4712 Cavett Dr NW | $1295 | 3 | 1 | 1038 | 0.9 mi |
| 5 | 3803 Mastin Lake Rd NW | $1295 | 3 | 1 | 1103 | 0.2 mi |
| 6 | 3507 Bragg St NW | $1100 | 3 | 1 | 1076 | 0.7 mi |
| 7 | 3103 Gayhart Dr NW | $1300 | 3 | 1 | 1029 | 1.6 mi |
| 8 | 2732 Oaktree Ln NW | $1025 | 3 | 1 | 1041 | 1.5 mi |
| 9 | 2719 Oaktree Ln NW | $1125 | 3 | 1 | 1040 | 1.7 mi |
| 10 | 3110 Leftwich St NW | $1195 | 3 | 1 | 1122 | 0.8 mi |
| 11 | 2622 Thornhill Rd NW | $1400 | 3 | 1 | 1025 | 2.1 mi |
| 12 | 4313 Barry St NW | $1150 | 3 | 1 | 1000 | 1.8 mi |
| 13 | 2618 Bridge Rd NW | $1175 | 3 | 1 | 1068 | 1.7 mi |
| 14 | 4000 Grizzard Rd NW | $1095 | 3 | 1 | 936 | 0.9 mi |
| 15 | 3104 Mastin Lake Rd NE | $1300 | 3 | 1.5 | 1020 | 0.9 mi |
| 16 | 4705 Westwood Dr NW | $1000 | 3 | 1 | 1174 | 0.8 mi |
| 17 | 4012 Offutt Ct NW | $1095 | 3 | 1 | 1125 | 1.4 mi |
| 18 | 2467 Mount Vernon Rd NW | $900 | 3 | 1 | 999 | 2.3 mi |
| 19 | 3116 Patrick St NW | $1150 | 3 | 1 | 1200 | 0.6 mi |
| 20 | 2621 Scenic View Dr NW | $1250 | 3 | 1.5 | 1045 | 1.1 mi |
| 21 | 4704 Lumary Dr NW | $1195 | 3 | 1 | 1120 | 1.7 mi |
| 22 | 4213 Irondale Dr NW | $1000 | 3 | 1 | 910 | 1.1 mi |
| 23 | 4504 Sparkman Dr NW | $1295 | 3 | 1.5 | 1025 | 1.5 mi |
| 24 | 1807 Brandontown Rd NW | $1250 | 3 | 1 | 1041 | 2.9 mi |
| 25 | 2713 Clayton Dr NW | $1200 | 3 | 1 | 950 | 2.1 mi |