Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $36,540 initial cash invested.
-3.61%
Cash On Cash
5.92%
Cap Rate
0.95
DSCR
$1,290
Rent
-$110
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,400
Mortgage P&I
70%
$904
Property Taxes
8%
$101
Home Insurance
5%
$61
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1218 Stevens Ave NE, Huntsville, AL 35801 | $1,299 | 2 | 1 | 872 | 0.1 mi |
1613 Oshaughnessy Ave NE, Huntsville, AL 35801 | $1,750 | 2 | 1 | 864 | 0.4 mi |
1702 Truman Ave, Huntsville, AL 35801 | $1,500 | 2 | 1 | 864 | 0.5 mi |
2505 Huntsville St NW, Huntsville, AL 35811 | $1,150 | 2 | 1 | 840 | 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