Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.26% first-year return on $46,683 initial cash invested.
-2.26%
Cash On Cash
6.05%
Cap Rate
0.99
DSCR
$1,600
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,688
Mortgage P&I
71%
$1,129
Property Taxes
4%
$64
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
804 Hodges St NW, Hartselle, AL 35640 | $1,450 | 3 | 2 | 1550 | 0.8 mi |
101 Prospect Dr SW, Hartselle, AL 35640 | $1,600 | 3 | 2 | 1420 | 0.6 mi |
304 Bethel St NE, Hartselle, AL 35640 | $1,300 | 3 | 2 | 1488 | 1.8 mi |
212 Cherry St NW, Hartselle, AL 35640 | $1,200 | 3 | 2 | 1300 | 0.5 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