Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.2% first-year return on $55,734 initial cash invested.
2.2%
Cash On Cash
6.75%
Cap Rate
1.16
DSCR
$2,160
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,058
Mortgage P&I
59%
$1,283
Property Taxes
4%
$80
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
614 Steeplechase Rd, Tuscaloosa, AL 35406 | $1,950 | 3 | 2 | 1570 | 0.5 mi |
1214 Heritage Dr, Tuscaloosa, AL 35406 | $2,000 | 3 | 2 | 1492 | 0.2 mi |
381 38th St, Northport, AL 35473 | $2,000 | 3 | 2 | 1554 | 1 mi |
625 Lanier Pl, Tuscaloosa, AL 35406 | $1,900 | 3 | 2 | 1642 | 0.4 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