Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.52% first-year return on $37,800 initial cash invested.
-1.52%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$1,450
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,498
Mortgage P&I
63%
$908
Property Taxes
10%
$151
Home Insurance
4%
$63
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3606 Lakewood Dr NW, Huntsville, AL 35811 | $1,325 | 3 | 2 | 1450 | 0.5 mi |
401 N Edgemont Cir NW, Huntsville, AL 35811 | $1,450 | 3 | 2 | 1500 | 0.5 mi |
703 Lantana Way NW, Huntsville, AL 35811 | $1,450 | 3 | 2 | 1452 | 1.1 mi |
3613 Lakewood Dr NW, Huntsville, AL 35811 | $1,250 | 3 | 2 | 1391 | 0.5 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