Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $34,650 initial cash invested.
3.5%
Cash On Cash
7.72%
Cap Rate
1.2
DSCR
$1,470
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,470 income − $1,369 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,369
Mortgage P&I
60%
$886
Property Taxes
3%
$42
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1492 Arkadelphia Rd, Jasper, AL 35504 | $1,650 | 3 | 2 | 1301 | 2.6 mi |
142 Kings Way, Jasper, AL 35501 | $1,695 | 3 | 2 | 1613 | 4.1 mi |
1490 AL 195, Jasper, AL 35504 | $1,800 | 3 | 2 | 2000 | 1.3 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