Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14% first-year return on $24,780 initial cash invested.
14%
Cash On Cash
9.7%
Cap Rate
1.61
DSCR
$1,420
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,131
Mortgage P&I
42%
$594
Property Taxes
10%
$138
Home Insurance
2%
$30
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3801 Price Rd SW, Huntsville, AL 35805 | $1,200 | 2 | 2 | 1133 | 1 mi |
4023 Cypress Ave SW, Huntsville, AL 35805 | $1,500 | 2 | 1 | 1301 | 0.4 mi |
1103 Julia St NW, Huntsville, AL 35816 | $1,395 | 2 | 2 | 1671 | 0.9 mi |
2802 9th Ave SW, Huntsville, AL 35805 | $2,400 | 2 | 2 | 1084 | 1.6 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