REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4308 Chalet Cir NW, Huntsville, AL 35810
$129,000 • 2 beds • 2 baths • 1440 sqft

This property might be a fair Long-Term investment with a projected 6.6% first-year return on $27,090 initial cash invested.

Cash On Cash
6.6%
Cap Rate
8.07%
Rent
$1,280
Cashflow
$149
Rent Confidence:  High
Annual
$15,360
Median
$1,295
Avg
$1,278
Samples
25
Financing
Purchase Price  $129k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,090
Downpayment  20% $25,800
Closing costs  1% $1,290
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,280
Total Expenses  $1,131
Mortgage P&I  51% $655
Property Taxes  8% $98
Home Insurance  4% $45
PManagement  10% $128
CapEx  5% $64
Vacancy  6% $77
Maintenance  5% $64
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13101 Gayhart Dr NW, Huntsville, AL 35810$10602216500.9 mi
24988 Seven Pine Cir, Huntsville, AL 35816$10952212351 mi
34988 7 Pine Cir, Unit 1, Huntsville, AL 35816$11952212351 mi
44988 7 Pine Cir, Huntsville, AL 35816$11952212351 mi
51103 Julia St NW, Huntsville, AL 35816$13952216711.6 mi
65051 Seven Pine Cir, Huntsville, AL 35816$11952211081 mi
75051 7 Pine Cir, Huntsville, AL 35816$13952211081.1 mi
85051 7 Pine Cir, Unit 1, Huntsville, AL 35816$14952211081.1 mi
94925 7 Pine Cir NW, Huntsville, AL 35816$950229760.9 mi
101510 Medland Rd NW, Apt A, Huntsville, AL 35816$950229000.6 mi
114304 Chalet Cir NW, Huntsville, AL 35810$13953214080 mi
121033 Club View Dr NW, Huntsville, AL 35816$14503214630.5 mi
131909 Forney Dr NW, Huntsville, AL 35816$13953214050.6 mi
143309 Barton Ave NW, Huntsville, AL 35810$12103214501 mi
152217 Linde St NW, Huntsville, AL 35810$12253214541 mi
162104 Shady Ln NW, Huntsville, AL 35810$13003213730.5 mi
173128 Nw Las Animas Ave, Huntsville, AL 35810$12953214251.2 mi
181710 Laverne Dr NW, Huntsville, AL 35816$14503215110.9 mi
194216 Chalet Cir NW, Huntsville, AL 35810$11503212960 mi
204713 Wheaton Ln NW, Huntsville, AL 35816$15003215620.4 mi
215041 Kyle Ln NW, Huntsville, AL 35810$14553214651.3 mi
223311 Mcdow Ave NW, Huntsville, AL 35816$15003213651 mi
233614 Wilbur Ave NW, Huntsville, AL 35810$11453215001.4 mi
244617 Daugette Dr NW, Huntsville, AL 35816$13503212690.4 mi
252016 Chalet Ln NW, Huntsville, AL 35810$1200219500.1 mi

Projections