Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.19% first-year return on $24,129 initial cash invested.
21.19%
Cash On Cash
11.31%
Cap Rate
1.86
DSCR
$1,490
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,064
Mortgage P&I
39%
$583
Property Taxes
4%
$55
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
229 S 8th St, Gadsden, AL 35901 | $1,500 | 3 | 2 | 0.6 mi | |
421 N 34th St, Gadsden, AL 35904 | $1,100 | 3 | 2 | 1780 | 2.1 mi |
306 Covered Bridge Rd, Rainbow City, AL 35906 | $2,000 | 3 | 2.5 | 2400 | 4.3 mi |
1310 Stroud Ave, Gadsden, AL 35903 | $850 | 3 | 2 | 2.6 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