Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.67% first-year return on $18,879 initial cash invested.
6.67%
Cash On Cash
7.97%
Cap Rate
1.33
DSCR
$830
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$830
Total Expenses
$725
Mortgage P&I
54%
$450
Property Taxes
3%
$26
Home Insurance
4%
$32
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2 W Tuscaloosa Ave, Unit 523, Gadsden, AL 35904 | $750 | 2 | 1 | 1056 | 0.3 mi |
1 E Wilkinson Ave, Gadsden, AL 35904 | $750 | 2 | 1 | 1100 | 0.2 mi |
3703 Madison Ave, Gadsden, AL 35904 | $825 | 2 | 1 | 944 | 1.7 mi |
338 S 11th St, Gadsden, AL 35901 | $900 | 2 | 1 | 1000 | 1.6 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