Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $78,750 initial cash invested.
-15.98%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$1,300
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$2,349
Mortgage P&I
140%
$1,814
Property Taxes
5%
$66
Home Insurance
10%
$131
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1040 Ft Dale Rd, Greenville, AL 36037 | $1,500 | 4 | 4.5 | 2880 | 1.3 mi |
593 Perdue Pl, Greenville, AL 36037 | $950 | 4 | 2 | 1525 | 1.9 mi |
222 Burnett St, Greenville, AL 36037 | $1,300 | 4 | 2 | 1300 | 1.1 mi |
200 Sunset Dr, Greenville, AL 36037 | $1,200 | 3 | 2 | 1942 | 0.4 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