Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $88,683 initial cash invested.
-11.96%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$2,110
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,683
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,994
Mortgage P&I
99%
$2,080
Property Taxes
10%
$214
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5736 12th Ave S, Birmingham, AL 35222 | $2,100 | 3 | 2 | 1618 | 0.7 mi |
5005 6th Ave S, Birmingham, AL 35212 | $1,995 | 3 | 2 | 1850 | 0.7 mi |
4003 4th Ave S, Birmingham, AL 35222 | $2,100 | 3 | 2 | 1650 | 1.4 mi |
5512 12th Ave S, Birmingham, AL 35222 | $2,250 | 3 | 1.5 | 1661 | 0.2 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