Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.67% first-year return on $26,229 initial cash invested.
18.67%
Cash On Cash
11.02%
Cap Rate
$1,580
Rent
$408
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,172
Mortgage P&I
42%
$660
Property Taxes
4%
$57
Home Insurance
3%
$44
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6018 Pulaski Pike NW, Huntsville, AL 35810 | $1,575 | 4 | 2 | 2000 | 0.9 mi |
5022 Wayne Ct NW, Huntsville, AL 35810 | $1,445 | 4 | 2 | 1995 | 1 mi |
3813 Millbrae Dr NW, Huntsville, AL 35810 | $1,495 | 4 | 2 | 2000 | 1.2 mi |
6023 Thorntons Way Cir NW, Huntsville, AL 35810 | $1,700 | 4 | 2 | 1974 | 1.4 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