Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.43% first-year return on $29,400 initial cash invested.
7.43%
Cash On Cash
7.87%
Cap Rate
1.37
DSCR
$1,300
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,118
Mortgage P&I
52%
$671
Property Taxes
5%
$60
Home Insurance
4%
$49
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3804 Penny St SW, Huntsville, AL 35805 | $1,150 | 3 | 1 | 1296 | 0.8 mi |
3606 White Oak Way SW, Huntsville, AL 35805 | $1,195 | 3 | 1 | 1200 | 0.6 mi |
3623 S Westdale Ct SW, Huntsville, AL 35805 | $1,295 | 3 | 1.5 | 1290 | 0.4 mi |
4508 Baywood Dr SW, Huntsville, AL 35805 | $1,195 | 3 | 1.5 | 1400 | 0.7 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