Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.66% first-year return on $21,000 initial cash invested.
11.66%
Cash On Cash
9.19%
Cap Rate
1.51
DSCR
$1,080
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$876
Mortgage P&I
47%
$508
Property Taxes
5%
$52
Home Insurance
3%
$35
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4003 Penny St SW, Huntsville, AL 35805 | $1,095 | 2 | 1 | 884 | 0.2 mi |
3529 Bermuda Rd SW, Huntsville, AL 35805 | $1,200 | 2 | 1 | 966 | 0.9 mi |
3308 Bradley St SW, Huntsville, AL 35805 | $850 | 2 | 1 | 1000 | 0.8 mi |
3901 Mcvay St SW, Huntsville, AL 35805 | $995 | 2 | 1.5 | 956 | 0.3 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