Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $31,479 initial cash invested.
3.81%
Cash On Cash
7.4%
Cap Rate
1.22
DSCR
$1,280
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,180
Mortgage P&I
59%
$761
Property Taxes
3%
$34
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
606 Dauphin Island Pkwy, Unit A, Mobile, AL 36606 | $1,458 | 3 | 2 | 1400 | 1.7 mi |
610 Clarke St, Mobile, AL 36606 | $1,400 | 3 | 2 | 1371 | 2 mi |
621 Mohawk St, Mobile, AL 36606 | $1,450 | 3 | 2 | 1404 | 2.1 mi |
1456 Houston St, Mobile, AL 36606 | $1,195 | 3 | 2 | 1290 | 1.4 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