Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $31,500 initial cash invested.
-3.92%
Cash On Cash
5.3%
Cap Rate
0.92
DSCR
$940
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$940
Total Expenses
$1,043
Mortgage P&I
76%
$719
Property Taxes
3%
$28
Home Insurance
6%
$52
PManagement
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
908 Wellman Ave NE, Huntsville, AL 35801 | $995 | 1 | 1 | 572 | 0.4 mi |
1412 Highland Ave Se Apt B, Huntsville, AL 35801 | $695 | 1 | 1 | 480 | 0.9 mi |
501 Laurel Dr NW, Huntsville, AL 35811 | $800 | 1 | 1 | 700 | 1.3 mi |
1108 Oshaughnessy Ave NE, Huntsville, AL 35801 | $1,150 | 1 | 1 | 840 | 0.4 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