REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3709 Vogel Dr NW, Huntsville, AL 35810

2 beds • 2 baths • 1163 sqft

Email

This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $35,700 initial cash invested.

-7.23%

Cash On Cash

5.27%

Cap Rate

$1,140

Rent

-$215

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$170k

Downpayment

20.0%

Interest Rate

7.0%

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

$1,140

Total Expenses

$1,355

Mortgage P&I

79%

$905

Property Taxes

8%

$94

Home Insurance

5%

$60

PManagement

10%

$114

CapEx

5%

$57

Vacancy

6%

$68

Maintenance

5%

$57

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