Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.02% first-year return on $24,990 initial cash invested.
-2.02%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$860
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$860
Total Expenses
$902
Mortgage P&I
70%
$604
Property Taxes
4%
$32
Home Insurance
5%
$42
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1210 E Broad St, Unit A, Gadsden, AL 35903 | $795 | 2 | 1 | 1000 | 0.5 mi |
317 Albany Ave, Gadsden, AL 35903 | $750 | 2 | 1 | 1100 | 2.1 mi |
1129 Stillman Ave, Gadsden, AL 35903 | $900 | 2 | 1 | 955 | 0.5 mi |
313 N 9th St, Gadsden, AL 35903 | $900 | 2 | 1 | 944 | 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