Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $39,753 initial cash invested.
0.42%
Cash On Cash
6.65%
Cap Rate
1.09
DSCR
$1,480
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,753
Downpayment
20%
$37,860
Closing costs
1%
$1,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,466
Mortgage P&I
65%
$961
Property Taxes
3%
$50
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
78 County Rd, 1854, Arab, AL 35016 | $1,050 | 3 | 2 | 1280 | 2.7 mi |
320 Jordan Ln SE, Arab, AL 35016 | $1,550 | 3 | 2 | 1418 | 5.3 mi |
659 12th Way NE, Arab, AL 35016 | $1,425 | 3 | 2 | 1400 | 6.4 mi |
209 6th St SW, Arab, AL 35016 | $1,375 | 3 | 2 | 1575 | 5.4 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