Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $124k initial cash invested.
-12.75%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$2,630
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,944
Mortgage P&I
108%
$2,836
Property Taxes
5%
$134
Home Insurance
8%
$206
HOA
3%
$83
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1301 Holland St, Gulf Shores, AL 36542 | $3,000 | 4 | 3.5 | 2796 | 3.7 mi |
6114 Milo Loop, Gulf Shores, AL 36542 | $2,900 | 4 | 3 | 2500 | 0.9 mi |
3893 Mercury Cir, Gulf Shores, AL 36542 | $2,500 | 4 | 3 | 2304 | 0.2 mi |
1139 Pink Poppy Ln, Foley, AL 36535 | $2,100 | 4 | 3.5 | 2900 | 4.1 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