Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.45% first-year return on $141k initial cash invested.
-12.45%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$3,130
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$4,597
Mortgage P&I
104%
$3,242
Property Taxes
9%
$282
Home Insurance
8%
$245
HOA
0%
$15
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
923 17th Ave E, Tuscaloosa, AL 35404 | $3,200 | 4 | 4 | 4.7 mi | |
1833 Gaineswood Dr, Tuscaloosa, AL 35406 | $2,950 | 4 | 3 | 2.1 mi | |
3973 Gaineswood Ln, Tuscaloosa, AL 35406 | $2,600 | 4 | 3 | 2.1 mi | |
3309 Magazine St, Tuscaloosa, AL 35406 | $3,000 | 4 | 3 | 2329 | 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