Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.87% first-year return on $81,879 initial cash invested.
-4.87%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$2,470
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,802
Mortgage P&I
78%
$1,920
Property Taxes
4%
$103
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9418 Huntingdon Ct, Montgomery, AL 36117 | $2,600 | 4 | 3 | 2739 | 1.9 mi |
7071 Mid Pines Cir, Montgomery, AL 36117 | $2,650 | 4 | 3 | 2899 | 2 mi |
7836 Halcyon Forest Trl, Montgomery, AL 36117 | $2,600 | 4 | 2.5 | 2513 | 0.4 mi |
1661 Worthing Rd, Montgomery, AL 36117 | $2,500 | 4 | 3 | 2389 | 1.5 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