Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.6% first-year return on $22,743 initial cash invested.
9.6%
Cash On Cash
8.75%
Cap Rate
1.44
DSCR
$1,150
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,743
Downpayment
20%
$21,660
Closing costs
1%
$1,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$968
Mortgage P&I
48%
$550
Property Taxes
7%
$80
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4646 Conti Ln, Montgomery, AL 36116 | $925 | 3 | 2 | 1272 | 0.2 mi |
3137 Fredericksburg Dr, Montgomery, AL 36116 | $1,150 | 3 | 2 | 1272 | 0.3 mi |
2852 Jan Dr, Montgomery, AL 36116 | $995 | 3 | 2 | 1260 | 0.6 mi |
3762 Gas Light Curv, Montgomery, AL 36116 | $1,200 | 3 | 2 | 1300 | 0.9 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