Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.66% first-year return on $45,570 initial cash invested.
-3.66%
Cash On Cash
5.82%
Cap Rate
0.94
DSCR
$1,500
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,639
Mortgage P&I
74%
$1,117
Property Taxes
4%
$56
Home Insurance
5%
$76
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
364 Homewood Dr, Millbrook, AL 36054 | $1,750 | 3 | 2 | 1514 | 0.6 mi |
69 Willow Way, Millbrook, AL 36054 | $1,475 | 3 | 2 | 1597 | 0.9 mi |
212 Millridge Dr, Millbrook, AL 36054 | $1,415 | 3 | 2 | 1482 | 0.7 mi |
113 Ridgeview Dr, Millbrook, AL 36054 | $1,325 | 3 | 2 | 1503 | 1 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