Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $188k initial cash invested.
-22.66%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,020
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$5,569
Mortgage P&I
213%
$4,310
Property Taxes
20%
$404
Home Insurance
16%
$313
HOA
1%
$17
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
707 Alabama Ave, Dauphin Island, AL 36528 | $2,400 | 3 | 3 | 2107 | 12.2 mi |
12050 Mary Ann Bch Rd, Fairhope, AL 36532 | $2,200 | 3 | 2 | 1800 | 11.9 mi |
5140 Skiff Ln, Gulf Shores, AL 36542 | $2,350 | 3 | 2 | 1583 | 11.3 mi |
17349 Harding Dr, Foley, AL 36535 | $2,000 | 3 | 2 | 1700 | 12.7 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