Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.22% first-year return on $45,192 initial cash invested.
-1.22%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$1,570
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,192
Downpayment
20%
$43,040
Closing costs
1%
$2,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,616
Mortgage P&I
70%
$1,092
Property Taxes
3%
$42
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6208 Mimosa Gardens Dr, Tuscaloosa, AL 35405 | $1,550 | 3 | 2 | 1419 | 0.1 mi |
126 Wexford Way, Tuscaloosa, AL 35405 | $1,606 | 3 | 2 | 1248 | 2.4 mi |
6225 Mimosa Gardens Cir, Tuscaloosa, AL 35405 | $1,650 | 3 | 2 | 1500 | 0 mi |
9729 Moonlight Dr, Tuscaloosa, AL 35405 | $1,500 | 3 | 2 | 1278 | 2.3 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