Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.84% first-year return on $24,570 initial cash invested.
12.84%
Cash On Cash
9.33%
Cap Rate
1.56
DSCR
$1,260
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$997
Mortgage P&I
46%
$584
Property Taxes
3%
$44
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3241 Wade St, Millbrook, AL 36054 | $900 | 2 | 1 | 960 | 0.9 mi |
33 Jamestown Loop, Millbrook, AL 36054 | $1,375 | 2 | 2 | 1245 | 1.4 mi |
169 Ridgeview Dr, Millbrook, AL 36054 | $1,350 | 2 | 2 | 1147 | 2.8 mi |
3881 Gober Rd, Millbrook, AL 36054 | $1,100 | 3 | 1 | 1115 | 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