REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
600 Glasgow Rd NW, Huntsville, AL 35811
$110,000 • 3 beds • 2 baths • 1349 sqft
This property could be a profitable Long-Term investment with a projected 14.86% first-year return on $23,100 initial cash invested.
Cash On Cash
14.86%
Cap Rate
10.21%
Rent
$1,300
Signal: High
Cashflow
$286
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment $22,000
Closing costs $1,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,300
Total Expenses $1,014
Mortgage P&I $585
Property Taxes $53
Home Insurance $38
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 623 Murray Rd NW | $1000 | 3 | 2 | 1300 | 0.3 mi |
| 2 | 609 Murray Rd NW | $1250 | 3 | 2 | 1477 | 0.2 mi |
| 3 | 613 Ofallon Rd NW | $1400 | 3 | 1.5 | 1350 | 0.2 mi |
| 4 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 1.9 mi |
| 5 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 1.8 mi |
| 6 | 418 N Edgemont Cir NW | $1300 | 3 | 2 | 1512 | 0.7 mi |
| 7 | 3004 Merry Oaks Dr NW | $1295 | 3 | 1.5 | 1300 | 0.5 mi |
| 8 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1.7 mi |
| 9 | 1707 Oakwood Ave NE | $2000 | 3 | 2 | 1361 | 2.6 mi |
| 10 | 2105 Medaris Rd NW | $1240 | 3 | 2 | 1317 | 2.4 mi |
| 11 | 703 Lantana Way NW | $1300 | 3 | 2 | 1452 | 1.8 mi |
| 12 | 514 Max Luther Dr NW | $1250 | 3 | 2 | 1134 | 0.9 mi |
| 13 | 2303 Lynn Rd NW | $1395 | 3 | 2 | 1500 | 1.9 mi |
| 14 | 3602 Lakewood Dr NW | $1395 | 3 | 2 | 1650 | 0.7 mi |
| 15 | 2019 Lee High Dr NE | $1750 | 3 | 2 | 1170 | 1.7 mi |
| 16 | 732 W Arbor Dr NW | $1275 | 3 | 2 | 1166 | 1.8 mi |
| 17 | 3011 Mountain Park Cir NW | $1375 | 3 | 2 | 1174 | 1.8 mi |
| 18 | 700 Rison Ave NE | $1195 | 3 | 1.5 | 1352 | 2.3 mi |
| 19 | 401 N Edgemont Cir NW | $1460 | 3 | 1.5 | 1500 | 0.8 mi |
| 20 | 600 Schiffman St NE | $1500 | 3 | 2 | 1475 | 2.6 mi |
| 21 | 3102 Greenhill Dr NW | $1300 | 3 | 1.5 | 1366 | 2.4 mi |
| 22 | 436 Edgemont Dr NW | $1250 | 3 | 2 | 1032 | 0.5 mi |
| 23 | 1710 Oakwood Ave NE | $1575 | 3 | 2 | 1517 | 2.6 mi |
| 24 | 2106 Windover Dr NE | $1600 | 3 | 1.5 | 1290 | 2.2 mi |
| 25 | 2228 Norris Rd NW | $1295 | 3 | 1.5 | 1422 | 2.1 mi |