Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.91% first-year return on $252k initial cash invested.
-26.91%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,270
Rent
-$5,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$6,922
Mortgage P&I
480%
$6,092
Property Taxes
6%
$79
Home Insurance
33%
$420
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
811 Walnut St, Greenville, AL 36037 | $1,350 | 3 | 2 | 5.6 mi | |
200 Sunset Dr, Greenville, AL 36037 | $1,200 | 3 | 2 | 1942 | 6.7 mi |
327 Fort Dale Rd, Greenville, AL 36037 | $1,500 | 3 | 2 | 1872 | 6.3 mi |
702 Ft Dale Rd, Greenville, AL 36037 | $1,900 | 3 | 2 | 1846 | 6.7 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