REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4208 Irondale Dr NW, Huntsville, AL 35810
$134,9003 beds • 2 baths • 1690 sqft

This property could be a profitable Long-Term investment with a projected 11.27% first-year return on $28,329 initial cash invested.

Cash On Cash
11.27%
Cap Rate
9.39%
Rent
$1,450
Signal: Med.
Cashflow
$266
Financing

Purchase Price  $135k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $28,329
Downpayment  $26,980
Closing costs  $1,349
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,450
Total Expenses  $1,184
Mortgage P&I  $718
Property Taxes  $43
Home Insurance  $47
PManagement  $145
CapEx  $72
Vacancy  $87
Maintenance  $72
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12911 Hester Ln NW$16753216941.6 mi
22527 Birchfield Dr NE$16003217001.7 mi
33807 Nw Williamsburg Dr$15503218141.2 mi
42610 Brookline Dr NW$14503216802.4 mi
54735 Cutler Dr NW$14503214580.7 mi
63011 Deerfield Rd NW$16503215801.9 mi
73404 Mastin Lake Rd NE$15003214500.9 mi
83903 Battlefield Dr NW$145031.517051.5 mi
93507 Glendale Ln NW$124931.516951.6 mi
104708 Lumary Dr NW$14253214000.6 mi
112712 Scenic View Dr NW$15503215502.1 mi
125003 Stag Run Cir NW$12953214101.1 mi
133017 Teton Cir NW$14703214721.8 mi
145003 Rickwood Ct NW$16753218872.3 mi
156401 Thistle Ln NW$18253218562.5 mi
165216 Mastin Lake Rd NW$139032.516922.5 mi
173810 Timbercrest Dr NW$13953214401.8 mi
185023 Parkwood Dr NW$12603213811.4 mi
192501 Gibson St NW$12503214001.6 mi
205041 Kyle Ln NW$14553214652.3 mi
213304 Deerfield Rd NW$13953214572.2 mi
223907 Goldwire Cir NW$130031.514190.4 mi
233210 Harvey St NW$13753213501.4 mi
242409 Larkwood Cir NW$140031.516002.2 mi
253903 Goldwire Cir NW$129531.514000.4 mi