Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.65% first-year return on $58,779 initial cash invested.
-0.65%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$2,120
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,152
Mortgage P&I
65%
$1,379
Property Taxes
5%
$99
Home Insurance
5%
$98
HOA
1%
$25
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10469 Treviso Pl, Montgomery, AL 36117 | $2,100 | 4 | 2 | 1826 | 1.8 mi |
8869 Ashland Park Pl, Montgomery, AL 36117 | $1,950 | 4 | 2 | 1762 | 2.2 mi |
9400 Bristlecone Dr, Montgomery, AL 36117 | $2,250 | 4 | 2 | 1780 | 2.4 mi |
9625 Helmsley Cir, Montgomery, AL 36117 | $2,200 | 4 | 2 | 1848 | 2.8 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