Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.89% first-year return on $27,300 initial cash invested.
9.89%
Cash On Cash
8.67%
Cap Rate
1.45
DSCR
$1,300
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,075
Mortgage P&I
50%
$649
Property Taxes
3%
$42
Home Insurance
4%
$46
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4604 Rochell Dr NW, Huntsville, AL 35810 | $1,450 | 3 | 2 | 1222 | 0.2 mi |
4721 Lumary Dr NW, Huntsville, AL 35810 | $1,000 | 3 | 2 | 1200 | 1 mi |
2117 Atkins Dr NW, Huntsville, AL 35810 | $1,699 | 3 | 2 | 1250 | 0.6 mi |
4720 Lumary Dr NW, Huntsville, AL 35810 | $1,350 | 3 | 2 | 1200 | 1 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