REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4115 Blue Spring Rd NW, Huntsville, AL 35810
$169,900 • 3 beds • 2 baths • 1250 sqft

This property might be a fair Long-Term investment with a projected 1.14% first-year return on $35,679 initial cash invested.

Cash On Cash
1.14%
Cap Rate
6.73%
Rent
$1,320
Cashflow
$34
Rent Confidence:  High
Annual
$15,840
Median
$1,300
Avg
$1,321
Samples
25
Financing
Purchase Price  $170k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $35,679
Downpayment  $33,980
Closing costs  $1,699
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,320
Total Expenses  $1,286
Mortgage P&I  $853
Property Taxes  $30
Home Insurance  $60
PManagement  10% $132
CapEx  5% $66
Vacancy  6% $79
Maintenance  5% $66
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12505 Jeri St NW$12503212240.6 mi
22605 Gibson St NW$13653213590.2 mi
32501 Gibson St NW$12503214000.4 mi
46111 Valley Park Dr NW$14003212462.1 mi
54603 Blue Haven Dr NW$13003213451.2 mi
65002 Ortega Cir NW$12003213001.7 mi
72304 Lynn Rd NW$125031.512300.7 mi
83810 Timbercrest Dr NW$13953214400.5 mi
92105 Medaris Rd NW$12403213171.8 mi
10623 Murray Rd NW$10003213002.1 mi
114708 Lumary Dr NW$14253214001.1 mi
126123 Sandia Blvd NW$15503212152.4 mi
133210 Harvey St NW$13753213501.7 mi
142114 Medaris Rd NW$14353211521.8 mi
153419 Glen Park Dr NW, Unit B$125031.512061 mi
163419 Glen Park Dr NW, Unit A$125031.512061 mi
173103 Greenhill Dr NW$14753210981.4 mi
182303 Lynn Rd NW$12953215000.7 mi
194735 Cutler Dr NW$14003214581.1 mi
205023 Parkwood Dr NW$12603213812.1 mi
213602 Nw Kenard Ave$13103211001.9 mi
222519 Birchfield St NW$119531.511250.6 mi
232627 Rockwell Rd NW$15003211132 mi
244604 Lakeview Dr NW$125031.512001.6 mi
252816 Coosa Cir NW$13953214002.3 mi