REI Lense

REI Lense

Unlock all features! Tap here to upgrade

8743 Old Marsh Way, Montgomery, AL 36117

3 beds • 2 baths • 2453 sqft

Email

This property might be a fair Airbnb investment with a projected 1.46% first-year return on $92,109 initial cash invested.

1.46%

Cash On Cash

6.86%

Cap Rate

1.16

DSCR

$4,157

Rent

$112

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$4,157 income − $4,045 expenses = $112 cash flow

Income$4,157Mortgage P&I$1,73842%Property Taxes$1233%Insurance$1263%HOA$632%Management$62415%CapEx$1664%Maintenance$1664%Other$1,03925%Cash Flow$112

Investment Breakdown

|

Purchase Price

$353k

Downpayment

20.0%

Interest Rate

6.3%

Mortgage Duration

30yr.

Cash To Invest

Total

$92,109

Downpayment

20%

$70,580

Closing costs

1%

$3,529

Rehab

0%

$0

Furnishing

5%

$18,000

Cashflow

Total Income

$4,157

Total Expenses

$4,045

Mortgage P&I

42%

$1,738

Property Taxes

3%

$123

Home Insurance

3%

$126

HOA

2%

$63

Property Management

15%

$624

CapEx

4%

$166

Vacancy

0%

$0

Maintenance

4%

$166

Other

25%

$1,039

Loading map...

Comparable Property

Rent

ADR

Beds

Baths

Distance

Family-Friendly Home Near EastChase Shopping

$3,137

$191

3

2

0.43 mi

Home w/ Fenced Yard ~ 12 Mi to Dtwn Montgomery

$2,759

$168

3

2

0.6 mi

Southern Lux: Eastchase District 4bd/ 3bth

$5,946

$362

4

3

0.49 mi

Montgomery’s Finest

$7,605

$463

4

4

0.23 mi

104 W Rancho Del Cerro

$2,500

$250

4

2

1.3 mi

1255 S Forest Knoll St

$1,100

$110

2

1

0.9 mi

2022 S American St

$2,850

$285

5

4

0.6 mi

1255 S Forest Knoll St

$1,100

$110

2

1

0.9 mi

2022 S American St

$2,850

$285

5

4

0.6 mi

1255 S Forest Knoll St

$1,100

$110

2

1

0.9 mi

2022 S American St

$2,850

$285

5

4

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis