Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $35,700 initial cash invested.
-1.01%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$1,300
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,330
Mortgage P&I
64%
$837
Property Taxes
7%
$95
Home Insurance
5%
$60
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3913 W Oak Way SW, Huntsville, AL 35805 | $1,175 | 3 | 2 | 1098 | 0.6 mi |
3206 Bayless Dr SW, Huntsville, AL 35805 | $1,395 | 3 | 2 | 1150 | 0.8 mi |
4402 Millvale Dr SW, Huntsville, AL 35805 | $1,275 | 3 | 2 | 1162 | 0.6 mi |
3605 Squaw Valley Dr SW, Huntsville, AL 35805 | $1,295 | 3 | 1.5 | 1066 | 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