Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.24% first-year return on $13,650 initial cash invested.
62.24%
Cash On Cash
20.58%
Cap Rate
$1,520
Rent
$708
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$812
Mortgage P&I
22%
$331
Property Taxes
4%
$63
Home Insurance
2%
$23
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2700 Nw Wilson Dr, Huntsville, AL 35816 | $1,300 | 3 | 2 | 1235 | 0.4 mi |
3701 Crestmore Ave NW, Huntsville, AL 35816 | $1,595 | 3 | 2 | 1300 | 1.1 mi |
4206 Holmes Ave NW, Huntsville, AL 35816 | $1,500 | 3 | 2 | 1266 | 1.1 mi |
3008 Holmes Ave NW, Huntsville, AL 35816 | $1,350 | 3 | 2 | 1164 | 0.1 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