Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $55,356 initial cash invested.
-2.86%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$1,840
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,972
Mortgage P&I
69%
$1,275
Property Taxes
6%
$116
Home Insurance
5%
$90
HOA
1%
$13
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9022 Saxon St, Tuscaloosa, AL 35405 | $1,995 | 3 | 2 | 1852 | 1.3 mi |
8026 Shadesbrook Dr, Tuscaloosa, AL 35405 | $1,675 | 3 | 2 | 1801 | 1 mi |
9206 Havenridge Loop, Tuscaloosa, AL 35405 | $2,050 | 3 | 2 | 1801 | 1.2 mi |
9029 Ivanhoe Dr, Tuscaloosa, AL 35405 | $2,050 | 3 | 2 | 1801 | 1.2 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