Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $73,731 initial cash invested.
-4.38%
Cash On Cash
5.28%
Cap Rate
0.91
DSCR
$2,310
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,579
Mortgage P&I
74%
$1,698
Property Taxes
6%
$137
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3515 Timberlake Dr, Helena, AL 35022 | $2,550 | 4 | 3 | 2139 | 1.6 mi |
4670 Brookshire Ln, Bessemer, AL 35022 | $2,155 | 4 | 2.5 | 2425 | 2.2 mi |
5177 Eastern Valley Rd, Mccalla, AL 35111 | $2,200 | 4 | 3 | 2300 | 3.1 mi |
4597 Gibson Dr, Bessemer, AL 35022 | $2,075 | 4 | 2.5 | 2468 | 2.9 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