Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29% first-year return on $16,800 initial cash invested.
29%
Cash On Cash
12.93%
Cap Rate
2.17
DSCR
$1,160
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$754
Mortgage P&I
34%
$398
Property Taxes
2%
$26
Home Insurance
2%
$28
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
807 Fairway Dr NW, Huntsville, AL 35816 | $1,050 | 2 | 1 | 1055 | 0.5 mi |
2900 Wilson Dr NW, Huntsville, AL 35816 | $1,000 | 2 | 1 | 1000 | 0.4 mi |
905 Fairway Dr NW, Huntsville, AL 35816 | $995 | 2 | 1 | 1000 | 0.6 mi |
907 Crestline Rd NW, Huntsville, AL 35816 | $1,200 | 2 | 1 | 1000 | 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