Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $80,913 initial cash invested.
-2.37%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$2,750
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$2,910
Mortgage P&I
70%
$1,938
Property Taxes
4%
$118
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13931 Prince William Way, Northport, AL 35475 | $2,600 | 4 | 3 | 2164 | 1.5 mi |
13635 Old Ivey Dr, Northport, AL 35475 | $2,500 | 4 | 3 | 2707 | 2 mi |
2720 Inland St, Northport, AL 35473 | $2,400 | 4 | 3 | 2718 | 3 mi |
13455 Maple Leaf Cir, Northport, AL 35475 | $2,850 | 4 | 3 | 1.2 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