REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3703 College Park Cir NW, Huntsville, AL 35805

3 beds • 2 baths • 1847 sqft

Email

This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $46,851 initial cash invested.

-0.67%

Cash On Cash

6.7%

Cap Rate

$1,670

Rent

-$26

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$223k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$46,851

Downpayment

20%

$44,620

Closing costs

1%

$2,231

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,670

Total Expenses

$1,696

Mortgage P&I

71%

$1,187

Property Taxes

4%

$74

Home Insurance

0%

$0

PManagement

10%

$167

CapEx

5%

$84

Vacancy

6%

$100

Maintenance

5%

$84

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis