Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $43,533 initial cash invested.
-3.47%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$1,470
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,596
Mortgage P&I
75%
$1,099
Property Taxes
3%
$39
Home Insurance
5%
$75
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 |
|---|---|---|---|---|---|
911 Betty St SW, Decatur, AL 35601 | $1,650 | 3 | 2 | 1464 | 0.2 mi |
1416 Modaus Rd SW, Decatur, AL 35603 | $1,200 | 3 | 2 | 1450 | 1 mi |
308 Brookhaven St SW, Decatur, AL 35601 | $1,200 | 3 | 2 | 1489 | 0.9 mi |
1603 2nd Ave SW, Decatur, AL 35601 | $1,356 | 3 | 2 | 1518 | 0.9 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