Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $43,926 initial cash invested.
-4.32%
Cash On Cash
5.9%
Cap Rate
0.92
DSCR
$1,470
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,926
Downpayment
20%
$41,834
Closing costs
1%
$2,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,628
Mortgage P&I
76%
$1,113
Property Taxes
4%
$59
Home Insurance
5%
$73
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 |
|---|---|---|---|---|---|
571 Cobb Dr, Lot 4, Jemison, AL 35085 | $850 | 3 | 2 | 950 | 2.3 mi |
50 Ridgeview Cir, Jemison, AL 35085 | $1,595 | 3 | 2 | 1801 | 1.3 mi |
70 Ridgeview Cir, Jemison, AL 35085 | $1,695 | 3 | 2 | 1801 | 1.3 mi |
510 Ridgeview Cir, Jemison, AL 35085 | $1,649 | 3 | 2 | 1801 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality