Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.59% first-year return on $34,650 initial cash invested.
8.59%
Cash On Cash
8.52%
Cap Rate
$1,720
Rent
$248
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,720
Total Expenses
$1,472
Mortgage P&I
49%
$838
Property Taxes
8%
$129
Home Insurance
3%
$58
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3614 Clopton St SW, Huntsville, AL 35805 | $1,800 | 4 | 2 | 1761 | 0.2 mi |
3518 Bermuda Rd SW, Huntsville, AL 35805 | $1,750 | 4 | 2 | 2159 | 0.8 mi |
2806 9th Ave SW, Huntsville, AL 35805 | $2,300 | 4 | 2 | 1800 | 1.3 mi |
4005 Apollo Dr SW, Huntsville, AL 35805 | $1,800 | 4 | 2 | 1680 | 1 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