Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.87% first-year return on $41,895 initial cash invested.
6.87%
Cash On Cash
8.41%
Cap Rate
1.32
DSCR
$1,910
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,670
Mortgage P&I
56%
$1,062
Property Taxes
2%
$40
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
84 Kohn Dr, Millbrook, AL 36054 | $1,950 | 3 | 2 | 1799 | 1 mi |
112 Kohn Dr, Millbrook, AL 36054 | $2,300 | 3 | 2 | 1799 | 1.3 mi |
3311 Branch St, Millbrook, AL 36054 | $1,425 | 3 | 2 | 1702 | 0.7 mi |
2381 Rocky Mount Rd, Prattville, AL 36066 | $2,000 | 3 | 2 | 1860 | 2.5 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