Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.7% first-year return on $35,007 initial cash invested.
4.7%
Cash On Cash
7.94%
Cap Rate
1.24
DSCR
$1,580
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,443
Mortgage P&I
56%
$887
Property Taxes
5%
$82
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25 Springbrook Cir, Tuscaloosa, AL 35405 | $1,050 | 3 | 2 | 1332 | 0.1 mi |
188 Bradford Cir, Tuscaloosa, AL 35405 | $1,750 | 3 | 2 | 1305 | 0.6 mi |
322 20th St E, Tuscaloosa, AL 35401 | $1,350 | 3 | 2 | 1249 | 0.8 mi |
30 Brookhaven Dr, Tuscaloosa, AL 35405 | $1,650 | 3 | 2 | 1450 | 0.3 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