Unlock all features! Tap here to upgrade
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 |
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