REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3811 Timwood Dr NW, Huntsville, AL 35810
$150,000 • 3 beds • 2 baths • 1180 sqft
This property might be a fair Long-Term investment with a projected 2.36% first-year return on $31,500 initial cash invested.
Cash On Cash
2.36%
Cap Rate
7.43%
Rent
$1,375
Signal: Med.
Cashflow
$62
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,375
Total Expenses $1,313
Mortgage P&I $798
Property Taxes $105
Home Insurance $52
PManagement $138
CapEx $69
Vacancy $82
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3807 Nw Timwood Dr | $1495 | 3 | 2 | 1224 | 0.1 mi |
| 2 | 6111 Valley Park Dr NW | $1400 | 3 | 2 | 1246 | 1 mi |
| 3 | 6123 Sandia Blvd NW | $1550 | 3 | 2 | 1215 | 1.9 mi |
| 4 | 3602 Nw Kenard Ave | $1475 | 3 | 2 | 1100 | 1.4 mi |
| 5 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 2.1 mi |
| 6 | 5023 Parkwood Dr NW | $1260 | 3 | 2 | 1381 | 0.6 mi |
| 7 | 6207 Valley Park Dr NW | $1550 | 3 | 2 | 1369 | 0.9 mi |
| 8 | 4224 Keith St NW | $1000 | 3 | 2 | 1100 | 2.1 mi |
| 9 | 5002 Ortega Cir NW | $1200 | 3 | 2 | 1300 | 1.8 mi |
| 10 | 4305 Pulaski Pike NW | $1125 | 3 | 1.5 | 1144 | 1.3 mi |
| 11 | 4603 Blue Haven Dr NW | $1300 | 3 | 2 | 1345 | 1.5 mi |
| 12 | 3638 Greenbriar Dr NW | $1325 | 3 | 2 | 1159 | 3.1 mi |
| 13 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 1.5 mi |
| 14 | 4816 Lumary Dr NW | $1250 | 3 | 1.5 | 1123 | 1.3 mi |
| 15 | 5003 Stag Run Cir NW | $1295 | 3 | 2 | 1410 | 1.1 mi |
| 16 | 2816 Coosa Cir NW | $1495 | 3 | 2 | 1400 | 1.3 mi |
| 17 | 6110 Colfax Rd NW | $1250 | 3 | 1.5 | 1299 | 0.7 mi |
| 18 | 6315 Maywick Dr NW | $1415 | 3 | 1.5 | 1160 | 1.9 mi |
| 19 | 3304 Deerfield Rd NW | $1395 | 3 | 2 | 1457 | 0.8 mi |
| 20 | 2514 Jerri St Nw Jeri St NW | $1195 | 3 | 1.5 | 1200 | 1.9 mi |
| 21 | 6400 Matic Rd NW | $1400 | 3 | 2 | 1465 | 0.8 mi |
| 22 | 3011 Mountain Park Cir NW | $1375 | 3 | 2 | 1174 | 3.8 mi |
| 23 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 3.9 mi |
| 24 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 1.7 mi |
| 25 | 3415 Deerfield Rd NW | $1595 | 3 | 1 | 1188 | 0.9 mi |