Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.96% first-year return on $32,529 initial cash invested.
1.96%
Cash On Cash
7.03%
Cap Rate
1.15
DSCR
$1,340
Rent
$53
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,287
Mortgage P&I
59%
$787
Property Taxes
7%
$98
Home Insurance
4%
$54
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4721 Lumary Dr NW, Huntsville, AL 35810 | $1,000 | 3 | 2 | 1200 | 0.8 mi |
4604 Rochell Dr NW, Huntsville, AL 35810 | $1,595 | 3 | 2 | 1222 | 0.5 mi |
4720 Lumary Dr NW, Huntsville, AL 35810 | $1,350 | 3 | 2 | 1200 | 0.8 mi |
2114 Medaris Rd NW, Huntsville, AL 35810 | $1,385 | 3 | 2 | 1152 | 1.1 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