REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4004 Cypress Ave SW, Huntsville, AL 35805
$60,000 • 2 beds • 1 baths • 838 sqft

This property could be a profitable Long-Term investment with a projected 40.76% first-year return on $12,600 initial cash invested.

Cash On Cash
40.76%
Cap Rate
15.82%
Rent
$1,160
Cashflow
$428
Rent Confidence:  High
Annual
$13,920
Median
$1,150
Avg
$1,157
Samples
25
Financing
Purchase Price  $60,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $12,600
Downpayment  20% $12,000
Closing costs  1% $600
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,160
Total Expenses  $732
Mortgage P&I  26% $305
Property Taxes  9% $104
Home Insurance  2% $21
PManagement  10% $116
CapEx  5% $58
Vacancy  6% $70
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13910 Pine Ave SW, Huntsville, AL 35805$1245218450.1 mi
23814 10th Ave SW, Huntsville, AL 35805$1040218090.3 mi
31003 Meadow Dr NW, Huntsville, AL 35816$900218321.2 mi
43606 7th Ave SW, Huntsville, AL 35805$1300218900.4 mi
53503 Dubose St SW, Huntsville, AL 35805$895218501.3 mi
63501 Dubose St SW, Huntsville, AL 35805$895218501.3 mi
73505 Dubose St SW, Huntsville, AL 35805$895218501.3 mi
8806 Crestline Rd NW, Huntsville, AL 35816$1300218000.9 mi
9903 Crestline Rd NW, Huntsville, AL 35816$1095218000.9 mi
103212 Clopton St SW, Huntsville, AL 35805$1150219001 mi
113214 Clopton St SW, Huntsville, AL 35805$1150219001 mi
124003 Penny St SW, Huntsville, AL 35805$1300218841.6 mi
132911 8th Ave Sw Unit A, Huntsville, AL 35805$950219301 mi
14815 Appleby St NW, Huntsville, AL 35816$900219081.4 mi
152104 Sycamore St SW, Huntsville, AL 35805$13752110000.2 mi
164006 Cloverdale Dr NW, Huntsville, AL 35805$1650219860.4 mi
173903 Birch Ave SW, Huntsville, AL 35805$14002110130.2 mi
183903 Birch Ave SW, Unit Birchave, Huntsville, AL 35805$14002110130.2 mi
193608 7th Ave SW, Huntsville, AL 35805$14002110000.4 mi
201015 Fairway Dr NW, Huntsville, AL 35816$1100219501.2 mi
21905 Linwood Dr NW, Huntsville, AL 35816$1000219661.1 mi
222907 Barbara Dr NW, Huntsville, AL 35816$1150217201.2 mi
232806 Wilson Dr NW, Huntsville, AL 35816$1195219801.4 mi
242712 Holiday Dr SW, Huntsville, AL 35805$12002110400.7 mi
253103 Hillandale Rd NW, Huntsville, AL 35816$10502110051.2 mi

Projections