REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
455 Bass Cir NW, Huntsville, AL 35801
$146,0002 beds • 1 baths • 907 sqft

This property might be a fair Long-Term investment with a projected 0.23% first-year return on $30,660 initial cash invested.

Cash On Cash
0.23%
Cap Rate
6.93%
Rent
$1,200
Signal: Med.
Cashflow
$6
Financing

Purchase Price  $146k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $30,660
Downpayment  $29,200
Closing costs  $1,460
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,200
Total Expenses  $1,194
Mortgage P&I  $777
Property Taxes  $54
Home Insurance  $51
PManagement  $120
CapEx  $60
Vacancy  $72
Maintenance  $60
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12212 Old Blue Spring Rd NW$600219001.1 mi
2806 Halsey Ave NE$1350219201.4 mi
32611 Kildare St NW$1150219451.3 mi
4214 Treymore Ave NW$1190219052.1 mi
5455 Bass Cir NW$12502110190 mi
6715 School St NE$1500219391.6 mi
7805 Windham St NE$1450218982 mi
81508 Mckinley Ave NE$1200219172.1 mi
9522 Rison Ave NE$1050218401.1 mi
10204 Beirne Ave NW$1850218160.7 mi
111107 England St NE, Unit A$1200219561.5 mi
121600 Rison Ave NE$1400219202.2 mi
13417 Holmes Ave Ne Apt B$1600218501.4 mi
14520 Rison Ave NE$1050219951.1 mi
151313 Humes Ave NE$1150218721.9 mi
162414 Kildare St NW$1100218161 mi
172616 Huntsville St NW$9502110001.3 mi
18211 Mountain View Dr NW$1375218000.8 mi
192729 Clayton Dr NW$1100219502.1 mi
202102 Kildare St NW$12502110520.6 mi
21510 Forrest Cir NE$14002110001.4 mi
22704 Ne Beirne Ave$1450219921.5 mi
232408 Huntsville St NW$1200218000.9 mi
241225 Halsey Ave NE$1800219751.8 mi
25402A Wind Ave$975218001.1 mi