Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $67,200 initial cash invested.
-6.54%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$2,050
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,416
Mortgage P&I
78%
$1,609
Property Taxes
8%
$163
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3502 Misty Hollow Dr, Bessemer, AL 35022 | $2,145 | 4 | 3 | 2498 | 1.7 mi |
5177 Eastern Valley Rd, Mccalla, AL 35111 | $2,200 | 4 | 3 | 2300 | 2.9 mi |
4597 Gibson Dr, Bessemer, AL 35022 | $2,075 | 4 | 2.5 | 2468 | 1.7 mi |
4670 Brookshire Ln, Bessemer, AL 35022 | $2,155 | 4 | 2.5 | 2425 | 2.5 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