Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.32% first-year return on $34,650 initial cash invested.
3.32%
Cash On Cash
7.55%
Cap Rate
1.2
DSCR
$1,500
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,404
Mortgage P&I
58%
$867
Property Taxes
6%
$89
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3220 Sw Spool Ln, Huntsville, AL 35805 | $1,800 | 3 | 2 | 1609 | 0.4 mi |
3304 Archer Dr SW, Huntsville, AL 35805 | $1,400 | 3 | 2 | 1642 | 0.5 mi |
4015 Centaur Blvd SW, Huntsville, AL 35805 | $1,500 | 3 | 2 | 1372 | 0.5 mi |
4013 Patty Ann Dr SW, Huntsville, AL 35805 | $1,800 | 3 | 2 | 1864 | 0.5 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