Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.25% first-year return on $41,383 initial cash invested.
-5.25%
Cash On Cash
5.7%
Cap Rate
0.89
DSCR
$1,350
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,383
Downpayment
20%
$39,412
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,531
Mortgage P&I
78%
$1,049
Property Taxes
5%
$61
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
651 Antler Way, Lincoln, AL 35096 | $1,425 | 3 | 2 | 1068 | 2.3 mi |
25C Shaley St, Lincoln, AL 35096 | $1,000 | 3 | 2 | 1100 | 1.9 mi |
25A Shaley St, Lincoln, AL 35096 | $1,000 | 3 | 2 | 1100 | 1.9 mi |
43C Shaley St, Lincoln, AL 35096 | $950 | 3 | 2 | 1100 | 1.9 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