Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.92% first-year return on $34,650 initial cash invested.
4.92%
Cash On Cash
7.94%
Cap Rate
1.25
DSCR
$1,570
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,428
Mortgage P&I
56%
$872
Property Taxes
6%
$91
Home Insurance
4%
$58
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
401 N Edgemont Cir NW, Huntsville, AL 35811 | $1,450 | 3 | 2 | 1500 | 0.8 mi |
427 S Edgemont Cir NW, Huntsville, AL 35811 | $1,450 | 3 | 2 | 1464 | 0.6 mi |
1607 Chapman Ave NE, Huntsville, AL 35811 | $1,495 | 3 | 2 | 1508 | 1.2 mi |
703 Lantana Way NW, Huntsville, AL 35811 | $1,450 | 3 | 2 | 1452 | 0.8 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