Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.71% first-year return on $39,879 initial cash invested.
-6.71%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$1,220
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$1,443
Mortgage P&I
79%
$964
Property Taxes
8%
$96
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1209 Columbia Ave, Gardendale, AL 35071 | $1,350 | 3 | 1 | 1160 | 1.1 mi |
2515 Ridgewood Rd, Fultondale, AL 35068 | $1,245 | 3 | 1 | 1178 | 1.7 mi |
328 Pleasant Valley Dr, Tarrant, AL 35217 | $1,100 | 3 | 1 | 1242 | 2.9 mi |
3021 Watts Dr, Gardendale, AL 35071 | $1,395 | 3 | 1 | 1115 | 2.6 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