Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.93% first-year return on $24,570 initial cash invested.
4.93%
Cash On Cash
7.66%
Cap Rate
1.26
DSCR
$1,030
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$929
Mortgage P&I
58%
$594
Property Taxes
2%
$25
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
315 3rd Ave N, Bessemer, AL 35020 | $895 | 3 | 1 | 1134 | 0.2 mi |
10 Center St, Bessemer, AL 35020 | $1,000 | 3 | 1 | 1152 | 0.4 mi |
830 5th Ave N, Bessemer, AL 35020 | $1,000 | 3 | 1 | 1072 | 0.5 mi |
711 12th St N, Bessemer, AL 35020 | $1,025 | 3 | 1 | 1200 | 0.8 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