Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.76% first-year return on $32,550 initial cash invested.
4.76%
Cash On Cash
7.57%
Cap Rate
1.25
DSCR
$1,360
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,231
Mortgage P&I
57%
$781
Property Taxes
3%
$42
Home Insurance
4%
$54
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2431 Bluestone Cir NW, Huntsville, AL 35810 | $1,350 | 3 | 2 | 1300 | 0.5 mi |
3613 Lakewood Dr NW, Huntsville, AL 35811 | $1,250 | 3 | 2 | 1391 | 1 mi |
3203 Howard St NW, Huntsville, AL 35810 | $1,450 | 3 | 2 | 1348 | 1.4 mi |
2105 Medaris Rd NW, Huntsville, AL 35810 | $1,000 | 3 | 2 | 1317 | 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