Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.26% first-year return on $28,770 initial cash invested.
9.26%
Cash On Cash
8.57%
Cap Rate
1.42
DSCR
$1,340
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,770
Downpayment
20%
$27,400
Closing costs
1%
$1,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,118
Mortgage P&I
51%
$689
Property Taxes
2%
$33
Home Insurance
4%
$48
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1313 Wells Ave SE, Huntsville, AL 35801 | $1,700 | 3 | 2 | 1110 | 0.8 mi |
509 Mccullough Ave NE, Huntsville, AL 35801 | $1,295 | 3 | 1 | 960 | 0.1 mi |
505 Ward Ave NE, Huntsville, AL 35801 | $1,600 | 3 | 2 | 1200 | 0.2 mi |
2019 Lee High Dr NE, Huntsville, AL 35811 | $1,650 | 3 | 2 | 1170 | 0.6 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