• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3811 Timwood Dr NW, Huntsville, AL 35810
$150,0003 beds • 2 baths • 1180 sqft

This property might be a fair Long-Term investment with a projected 1.33% first-year return on $31,500 initial cash invested.

Cash On Cash
1.33%
Cap Rate
7.2%
Rent
$1,338
Cashflow
$35
Rent Confidence:  High
Annual
$16,056
Median
$1,345
Avg
$1,338
Samples
25
Financing

Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $31,500
Downpayment  20% $30,000
Closing costs  1% $1,500
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,338
Total Expenses  $1,303
Mortgage P&I  60% $798
Property Taxes  8% $105
Home Insurance  4% $52
PManagement  10% $134
CapEx  5% $67
Vacancy  6% $80
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13807 Nw Timwood Dr$14953212240.1 mi
24720 Lumary Dr NW$14003212001.6 mi
36123 Sandia Blvd NW$15503212151.9 mi
43602 Nw Kenard Ave$13103211001.4 mi
54305 Pulaski Pike NW$112531.511441.3 mi
66208 Melrose Rd NW$129531.511281.2 mi
72114 Medaris Rd NW$13853211523.1 mi
83121 Teton Cir NW$14953214230.8 mi
93319 E Tucker Dr NW$12003212003.3 mi
104002 Summerhill Dr NW$13453210331.5 mi
114816 Lumary Dr NW$114531.511231.3 mi
125003 Stag Run Cir NW$12953214101.1 mi
132816 Coosa Cir NW$13953214001.3 mi
146315 Maywick Dr NW$114531.511601.9 mi
153304 Deerfield Rd NW$13953214570.8 mi
166400 Matic Rd NW$13003214650.8 mi
176121 Melrose Rd NW$129931.510871.1 mi
186213 Belgrade Dr NW$125031.512002.1 mi
193002 Sonya Dr NW$128031.510781.1 mi
206128 Sandia Blvd NW$15003213702 mi
214708 Lumary Dr NW$14253214001.7 mi
223510 Avondale Dr NW$11953211003.2 mi
233017 Teton Cir NW$13903214721.2 mi
243102 Teton Cir NW$13503112001 mi
253103 Greenhill Dr NW$14753210983.4 mi

Projections