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 10.34% first-year return on $28,329 initial cash invested.

Cash On Cash
10.34%
Cap Rate
9.19%
Rent
$1,421
Cashflow
$244
Rent Confidence:  High
Annual
$17,052
Median
$1,395
Avg
$1,421
Samples
25
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  $1,421
Total Expenses  $1,177
Mortgage P&I  $718
Property Taxes  $43
Home Insurance  $47
PManagement  10% $142
CapEx  5% $71
Vacancy  6% $85
Maintenance  5% $71
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12527 Birchfield Dr NE$16003217001.7 mi
23807 Williamsburg Dr NW$14753218141.2 mi
33807 Nw Williamsburg Dr$14753218141.2 mi
44735 Cutler Dr NW$14003214580.7 mi
53011 Deerfield Rd NW$16503215801.9 mi
66208 Dakota Cir NW$13953217562.4 mi
73613 Knollwood Dr NW$120531.516000.8 mi
83507 Glendale Ln NW$125031.517001.6 mi
93614 Wilbur Ave NW$12953215001.5 mi
103903 Battlefield Dr NW$145031.517051.5 mi
114708 Lumary Dr NW$14253214000.6 mi
122303 Lynn Rd NW$12953215001.9 mi
132113 Harris Rd NW$12953215502.4 mi
145003 Stag Run Cir NW$12953214101.1 mi
153017 Teton Cir NW$14103214721.8 mi
166002 Trent Dr NW$13853215332.4 mi
175003 Rickwood Ct NW$16753218872.3 mi
186401 Thistle Ln NW$18253218562.5 mi
195216 Mastin Lake Rd NW$139032.516922.5 mi
203810 Timbercrest Dr NW$13953214401.8 mi
213128 Nw Las Animas Ave$12953214251.8 mi
222501 Gibson St NW$12503214001.6 mi
235041 Kyle Ln NW$14553214652.3 mi
243304 Deerfield Rd NW$13953214572.2 mi
253901 Vogel Dr NW$15503213441.3 mi

Project Rental Revenue For Any Address