Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $36,120 initial cash invested.
-0.23%
Cash On Cash
6.52%
Cap Rate
1.07
DSCR
$1,370
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,377
Mortgage P&I
64%
$874
Property Taxes
6%
$88
Home Insurance
4%
$60
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6123 Sandia Blvd NW, Huntsville, AL 35810 | $1,550 | 3 | 2 | 1215 | 0.3 mi |
2901 Nw Cochise Cir, Huntsville, AL 35810 | $1,395 | 3 | 2 | 1200 | 0.5 mi |
2114 Medaris Rd NW, Huntsville, AL 35810 | $1,385 | 3 | 2 | 1152 | 1.2 mi |
3308 Teton Dr NW, Huntsville, AL 35810 | $1,175 | 3 | 2 | 1223 | 0.7 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