REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
705 Mastin Lake Rd NW, Huntsville, AL 35811
$136,900 • 3 beds • 2 baths • 1430 sqft

This property might be a fair Long-Term investment with a projected 9.77% first-year return on $28,749 initial cash invested.

Cash On Cash
9.77%
Cap Rate
8.76%
Rent
$1,410
Cashflow
$234
Rent Confidence:  High
Annual
$16,920
Median
$1,365
Avg
$1,411
Samples
25
Financing
Purchase Price  $137k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $28,749
Downpayment  20% $27,380
Closing costs  1% $1,369
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,410
Total Expenses  $1,176
Mortgage P&I  49% $695
Property Taxes  5% $67
Home Insurance  3% $48
PManagement  10% $141
CapEx  5% $70
Vacancy  6% $85
Maintenance  5% $70
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1427 S Edgemont Cir NW, Huntsville, AL 35811$14503214640.2 mi
23810 Timbercrest Dr NW, Huntsville, AL 35810$13953214401.1 mi
3418 N Edgemont Cir NW, Huntsville, AL 35811$13003215120.4 mi
4623 Murray Rd NW, Huntsville, AL 35811$12453213000.2 mi
52303 Lynn Rd NW, Huntsville, AL 35810$12953215001.2 mi
62605 Gibson St NW, Huntsville, AL 35810$13653213591.2 mi
72113 Harris Rd NW, Huntsville, AL 35810$12953215500.9 mi
82013 Reuben Dr NE, Huntsville, AL 35811$15453214841.6 mi
91707 Oakwood Ave NE, Huntsville, AL 35811$20003213611.5 mi
101710 Oakwood Ave NE, Huntsville, AL 35811$15753215171.6 mi
11422 S Edgemont Cir NW, Huntsville, AL 35811$15003216840.3 mi
122109 Nw Kildare St, Huntsville, AL 35811$15003212391 mi
133004 Merry Oaks Dr NW, Huntsville, AL 35811$110031.513000.3 mi
141314 Humes Ave NE, Huntsville, AL 35801$19953216041.7 mi
15310 N Plymouth Rd NW, Huntsville, AL 35811$137531.515980.4 mi
16202 Beirne Ave NW, Huntsville, AL 35801$13003212501.7 mi
17127 Wilkenson Dr NE, Huntsville, AL 35811$14753212001.1 mi
184408 Kenwood Dr NW, Huntsville, AL 35810$119531.515201.2 mi
191010 Ne Russell St, Huntsville, AL 35801$12953212081.3 mi
201503 Humes Ave NE, Huntsville, AL 35801$15503212381.7 mi
213014 Merry Oaks Dr NW, Huntsville, AL 35811$10503211000.2 mi
222019 Lee High Dr NE, Huntsville, AL 35811$16503211701 mi
233805 Memorial Pkwy N, Huntsville, AL 35810$12953114250.7 mi
24732 W Arbor Dr NW, Huntsville, AL 35811$12753211661.1 mi
25734 W Arbor Dr NW, Huntsville, AL 35811$12503114351.1 mi

Projections