Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.27% first-year return on $29,379 initial cash invested.
7.27%
Cash On Cash
8.19%
Cap Rate
$1,340
Rent
$178
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,162
Mortgage P&I
53%
$710
Property Taxes
4%
$55
Home Insurance
4%
$49
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3610 Conger Rd SW, Huntsville, AL 35805 | $1,100 | 3 | 2 | 1246 | 0.6 mi |
3810 Drake Ave SW, Huntsville, AL 35805 | $1,500 | 3 | 2 | 1280 | 0.3 mi |
4408 Kiger St SW, Huntsville, AL 35805 | $1,199 | 3 | 2 | 1175 | 0.7 mi |
4016 Apollo Dr SW, Huntsville, AL 35805 | $1,100 | 3 | 2 | 1144 | 0.5 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