Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.88% first-year return on $31,479 initial cash invested.
21.88%
Cash On Cash
11.3%
Cap Rate
1.9
DSCR
$1,920
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,346
Mortgage P&I
39%
$741
Property Taxes
3%
$54
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
206 John Harold Dr, Meridianville, AL 35759 | $1,995 | 4 | 2 | 2258 | 1.4 mi |
205 John Harold Dr, Meridianville, AL 35759 | $1,665 | 4 | 2 | 2258 | 1.4 mi |
122 Rita Ann Way, Meridianville, AL 35759 | $2,100 | 4 | 2 | 2180 | 1.4 mi |
211 Forest Oak Ln, Huntsville, AL 35811 | $2,000 | 4 | 2 | 2192 | 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