Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $35,700 initial cash invested.
-6.76%
Cash On Cash
5.24%
Cap Rate
0.84
DSCR
$1,180
Rent
-$201
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,381
Mortgage P&I
75%
$884
Property Taxes
11%
$130
Home Insurance
5%
$60
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2253 Flippin Cir NW, Huntsville, AL 35810 | $1,150 | 3 | 1 | 1040 | 0.1 mi |
2131 Griffith Dr NW, Huntsville, AL 35810 | $1,160 | 3 | 1 | 1012 | 0.3 mi |
2236 Kamis Cir NW, Huntsville, AL 35810 | $1,150 | 3 | 1 | 1053 | 0 mi |
2248 Norwood Dr NW, Huntsville, AL 35810 | $1,425 | 3 | 1 | 1056 | 0.1 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