• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4906 Wayne Ct NW, Huntsville, AL 35810
$100,0003 beds • 1 baths • 1000 sqft

This property could be a profitable Long-Term investment with a projected 21.26% first-year return on $21,000 initial cash invested.

Cash On Cash
21.26%
Cap Rate
11.33%
Rent
$1,280
Cashflow
$372
Rent Confidence:  High
Annual
$15,360
Median
$1,250
Avg
$1,282
Samples
25
Financing

Purchase Price  $100,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest

Total  $21,000
Downpayment  20% $20,000
Closing costs  1% $1,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,280
Total Expenses  $908
Mortgage P&I  40% $508
Property Taxes  3% $32
Home Insurance  3% $35
PManagement  10% $128
CapEx  5% $64
Vacancy  6% $77
Maintenance  5% $64
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13103 Sonya Dr NW, Huntsville, AL 35810$12503110110.8 mi
24805 Padgett Dr NW, Huntsville, AL 35810$11953110001.1 mi
33729 Millbrae Dr NW, Huntsville, AL 35810$12953110500.7 mi
42210 Norwood Dr NW, Huntsville, AL 35810$1295319841.2 mi
52253 Flippin Cir NW, Huntsville, AL 35810$11753110401 mi
64302 Blue Spring Rd NW, Huntsville, AL 35810$14003110570.8 mi
72242 Norwood Dr NW, Huntsville, AL 35810$1050319601 mi
82467 Mount Vernon Rd NW, Huntsville, AL 35810$900319991.7 mi
92236 Kamis Cir NW, Huntsville, AL 35810$12953110531 mi
104221 Irondale Dr NW, Huntsville, AL 35810$10953111000.6 mi
112415 Vining Ave NW, Huntsville, AL 35810$14003110790.9 mi
124704 Lumary Dr NW, Huntsville, AL 35810$11953111200.3 mi
132200 Norwood Dr NW, Huntsville, AL 35810$10953110601.2 mi
144718 Meridian St N, Huntsville, AL 35811$12503110002.1 mi
154712 Cavett Dr NW, Huntsville, AL 35810$12953110381.6 mi
164602 Mastin Lake Rd NW, Huntsville, AL 35810$12953110501.5 mi
174022 Summerhill Dr NW, Huntsville, AL 35810$16683111500.3 mi
182716 Oaktree Ln NW, Huntsville, AL 35810$13953111011 mi
192622 Thornhill Rd NW, Huntsville, AL 35810$14003110252 mi
202912 Deerfield Rd NW, Huntsville, AL 35810$18503111280.7 mi
212019 Lance Rd NW, Huntsville, AL 35810$14953110751.4 mi
222620 Bridge Rd NW, Huntsville, AL 35810$11953110701.5 mi
233103 Gayhart Dr NW, Huntsville, AL 35810$12253110292.2 mi
243507 Bragg St NW, Huntsville, AL 35810$11003110761.5 mi
253215 Yale Cir NW, Huntsville, AL 35810$1250319251.6 mi

Projections