Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.86% first-year return on $24,129 initial cash invested.
7.86%
Cash On Cash
8.62%
Cap Rate
1.36
DSCR
$1,190
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,032
Mortgage P&I
51%
$607
Property Taxes
6%
$75
Home Insurance
3%
$40
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4808 Shawmont Dr NW, Huntsville, AL 35810 | $1,200 | 3 | 1 | 864 | 0.1 mi |
2242 Norwood Dr NW, Huntsville, AL 35810 | $1,050 | 3 | 1 | 960 | 0.4 mi |
2433 Shepherd Dr NW, Huntsville, AL 35810 | $1,300 | 3 | 1 | 1000 | 0.2 mi |
4211 Teejay Dr NW, Huntsville, AL 35810 | $1,100 | 3 | 1 | 967 | 0.7 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