Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $83,790 initial cash invested.
-16.14%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$1,760
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,887
Mortgage P&I
115%
$2,026
Property Taxes
7%
$130
Home Insurance
8%
$140
HOA
8%
$133
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5733 Hitching Post Ct, Montgomery, AL 36116 | $1,535 | 3 | 3 | 1797 | 2.1 mi |
2657 Crossgate Trl, Montgomery, AL 36117 | $1,725 | 3 | 2.5 | 1899 | 1.4 mi |
7384 Pinnacle Pt, Montgomery, AL 36117 | $2,200 | 3 | 2.5 | 1941 | 1.8 mi |
2508 Lenox Ct, Montgomery, AL 36117 | $1,750 | 3 | 2 | 1998 | 1.2 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