Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $79,422 initial cash invested.
-7.86%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,290
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,810
Mortgage P&I
83%
$1,902
Property Taxes
7%
$160
Home Insurance
6%
$133
HOA
1%
$21
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9434 Crysillas Dr, Madison, AL 35757 | $3,100 | 3 | 3.5 | 3021 | 1.3 mi |
162 Flintridge Dr, Harvest, AL 35749 | $2,450 | 3 | 2.5 | 3010 | 2.2 mi |
319 Kenneth Blvd NW, Huntsville, AL 35757 | $1,645 | 3 | 2.5 | 3250 | 2 mi |
319 Kenneth Blvd NW, Madison, AL 35757 | $1,823 | 3 | 2.5 | 3250 | 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