Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.26% first-year return on $28,539 initial cash invested.
1.26%
Cash On Cash
6.99%
Cap Rate
1.12
DSCR
$1,110
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,110
Total Expenses
$1,080
Mortgage P&I
64%
$706
Property Taxes
3%
$36
Home Insurance
4%
$48
PManagement
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3308 Bradley St SW, Huntsville, AL 35805 | $850 | 2 | 1 | 1000 | 1.1 mi |
4003 Penny St SW, Huntsville, AL 35805 | $1,200 | 2 | 1 | 884 | 1 mi |
3212 Clopton St SW, Huntsville, AL 35805 | $1,150 | 2 | 1 | 900 | 1.3 mi |
2816 Hillsboro Rd SW, Huntsville, AL 35805 | $1,080 | 2 | 1 | 1036 | 1.5 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