Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.33% first-year return on $29,190 initial cash invested.
6.33%
Cash On Cash
8.12%
Cap Rate
1.3
DSCR
$1,300
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,146
Mortgage P&I
56%
$722
Property Taxes
3%
$37
Home Insurance
4%
$49
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 |
|---|---|---|---|---|---|
3606 White Oak Way SW, Huntsville, AL 35805 | $1,195 | 3 | 1 | 1200 | 0.4 mi |
2722 Atlantic St SW, Huntsville, AL 35805 | $1,350 | 3 | 1 | 1180 | 1.8 mi |
3311 Wilks Pl SW, Huntsville, AL 35805 | $1,400 | 3 | 1 | 1041 | 0.9 mi |
4406 Gazette Dr SW, Huntsville, AL 35805 | $1,195 | 3 | 1.5 | 1267 | 0 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