Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.88% first-year return on $31,500 initial cash invested.
4.88%
Cash On Cash
8.05%
Cap Rate
$1,420
Rent
$128
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,292
Mortgage P&I
57%
$807
Property Taxes
5%
$64
Home Insurance
4%
$52
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2403 Virginia Blvd NW, Huntsville, AL 35811 | $1,250 | 2 | 2 | 1080 | 0.8 mi |
116 England St, Huntsville, AL 35801 | $1,595 | 2 | 2 | 1056 | 0.7 mi |
1512 Stevens Ave Ne Unit A, Huntsville, AL 35801 | $1,425 | 2 | 2 | 1018 | 0.5 mi |
1112 Wellman Ave NE, Five Points, AL 35801 | $1,385 | 2 | 2 | 957 | 0.7 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