REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 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 PropertyRentBedsBathsSQFTDistance
13807 Nw Timwood Dr$14953212240.1 mi
26111 Valley Park Dr NW$14003212461 mi
36123 Sandia Blvd NW$15503212151.9 mi
43602 Nw Kenard Ave$14753211001.4 mi
52505 Jeri St NW$12503212242.1 mi
65023 Parkwood Dr NW$12603213810.6 mi
76207 Valley Park Dr NW$15503213690.9 mi
84224 Keith St NW$10003211002.1 mi
95002 Ortega Cir NW$12003213001.8 mi
104305 Pulaski Pike NW$112531.511441.3 mi
114603 Blue Haven Dr NW$13003213451.5 mi
123638 Greenbriar Dr NW$13253211593.1 mi
134002 Summerhill Dr NW$13453210331.5 mi
144816 Lumary Dr NW$125031.511231.3 mi
155003 Stag Run Cir NW$12953214101.1 mi
162816 Coosa Cir NW$14953214001.3 mi
176110 Colfax Rd NW$125031.512990.7 mi
186315 Maywick Dr NW$141531.511601.9 mi
193304 Deerfield Rd NW$13953214570.8 mi
202514 Jerri St Nw Jeri St NW$119531.512001.9 mi
216400 Matic Rd NW$14003214650.8 mi
223011 Mountain Park Cir NW$13753211743.8 mi
233813 Grizzard Rd NW$16003212003.9 mi
244708 Lumary Dr NW$14253214001.7 mi
253415 Deerfield Rd NW$15953111880.9 mi