Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.25% first-year return on $32,760 initial cash invested.
1.25%
Cash On Cash
7.15%
Cap Rate
1.12
DSCR
$1,300
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,266
Mortgage P&I
64%
$830
Property Taxes
3%
$43
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
806 21st Ave SW, Lanett, AL 36863 | $1,900 | 3 | 2 | 1762 | 3.5 mi |
108 E 21st St, Lanett, AL 36863 | $800 | 3 | 2 | 1300 | 4.2 mi |
1701 58th St, Valley, AL 36854 | $1,450 | 3 | 2 | 1440 | 4.7 mi |
1201 N 8th Ave, Lanett, AL 36863 | $1,295 | 3 | 2 | 1200 | 4.9 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