REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

705 Mastin Lake Rd NW, Huntsville, AL 35811

3 beds • 2 baths • 1430 sqft

Email

This property could be a profitable Long-Term investment with a projected 13.77% first-year return on $28,749 initial cash invested.

13.77%

Cash On Cash

9.66%

Cap Rate

1.59

DSCR

$1,540

Rent

$330

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$1,540

Total Expenses

$1,210

Mortgage P&I

45%

$695

Property Taxes

4%

$67

Home Insurance

3%

$48

PManagement

10%

$154

CapEx

5%

$77

Vacancy

6%

$92

Maintenance

5%

$77

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

427 S Edgemont Cir NW, Huntsville, AL 35811

$1,450

3

2

1464

0.2 mi

401 N Edgemont Cir NW, Huntsville, AL 35811

$1,450

3

2

1500

0.4 mi

703 Lantana Way NW, Huntsville, AL 35811

$1,450

3

2

1452

1.1 mi

623 Murray Rd NW, Huntsville, AL 35811

$1,245

3

2

1300

0.2 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis