Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $205k initial cash invested.
-24.61%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$1,890
Rent
-$4,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$6,089
Mortgage P&I
262%
$4,950
Property Taxes
16%
$308
Home Insurance
18%
$341
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4912 Lee St, Guntersville, AL 35976 | $1,900 | 3 | 2 | 2133 | 2.5 mi |
3606 Briarwood Ln, Guntersville, AL 35976 | $2,750 | 3 | 2.5 | 2230 | 0.5 mi |
2212 Hickory Hill Dr, Guntersville, AL 35976 | $2,000 | 3 | 2 | 1800 | 0.6 mi |
3919 Pecan Dr, Guntersville, AL 35976 | $2,600 | 3 | 2 | 1750 | 1.6 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