Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.91% first-year return on $219k initial cash invested.
-24.91%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,290
Rent
-$4,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $6,843 expenses = $4,553 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$6,843
Mortgage P&I
232%
$5,304
Property Taxes
25%
$579
Home Insurance
16%
$366
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
401 Conde St, Dauphin Island, AL 36528 | $1,950 | 2 | 1.5 | 912 | 8.5 mi |
10796 County Rd, 1, Fairhope, AL 36532 | $1,750 | 2 | 2 | 960 | 12 mi |
979 W Lagoon Ave, Gulf Shores, AL 36542 | $2,000 | 2 | 2 | 905 | 14.8 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