Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $72,450 initial cash invested.
-10.53%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$1,810
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,446
Mortgage P&I
94%
$1,710
Property Taxes
8%
$145
Home Insurance
7%
$121
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
559 Farmingdale Rd SE, Huntsville, AL 35803 | $1,900 | 3 | 2.5 | 2234 | 1.9 mi |
2117 Mythewood Dr SW, Huntsville, AL 35803 | $2,250 | 3 | 2.5 | 2433 | 1.8 mi |
12202 Greenleaf Dr SE, Huntsville, AL 35803 | $1,900 | 3 | 3 | 1800 | 1.7 mi |
7762 Wildcreek Trl SE, Huntsville, AL 35802 | $1,675 | 3 | 2.5 | 2002 | 2.1 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