Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $115k initial cash invested.
-13.27%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,660
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$3,937
Mortgage P&I
105%
$2,780
Property Taxes
9%
$240
Home Insurance
7%
$192
HOA
1%
$33
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
129 Cannes Dr SE, Brownsboro, AL 35741 | $2,400 | 4 | 3.5 | 3191 | 0.6 mi |
4807 Creston Ct SE, Owens Cross Roads, AL 35763 | $2,300 | 4 | 3 | 3020 | 4 mi |
102 Jones Valley Dr, Huntsville, AL 35802 | $2,500 | 4 | 3 | 2811 | 3.6 mi |
5031 Se Valley Cove Dr, Owens Cross Roads, AL 35763 | $2,215 | 4 | 2.5 | 3077 | 3.6 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