Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $33,428 initial cash invested.
-1.01%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$1,230
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,428
Downpayment
20%
$31,836
Closing costs
1%
$1,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,258
Mortgage P&I
66%
$808
Property Taxes
6%
$73
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4726 Princeton Dr, Mobile, AL 36618 | $1,375 | 2 | 1 | 1180 | 1 mi |
300 Burton Ave, Mobile, AL 36607 | $650 | 2 | 1 | 1245 | 2.6 mi |
167 Potter Dr, Mobile, AL 36606 | $1,350 | 2 | 1 | 1200 | 3.4 mi |
3655 Old Shell Rd, Apt 410, Mobile, AL 36608 | $1,400 | 2 | 1.5 | 1200 | 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