Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.38% first-year return on $25,200 initial cash invested.
7.38%
Cash On Cash
8.53%
Cap Rate
$1,210
Rent
$155
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,055
Mortgage P&I
53%
$638
Property Taxes
5%
$61
Home Insurance
3%
$42
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2620 Bridge Rd NW, Huntsville, AL 35810 | $1,195 | 3 | 1 | 1070 | 0.6 mi |
3218 Normandale Dr NW, Huntsville, AL 35811 | $1,250 | 3 | 1 | 1103 | 0.6 mi |
2716 Oaktree Ln NW, Huntsville, AL 35810 | $1,295 | 3 | 1 | 1101 | 0.8 mi |
4302 Blue Spring Rd NW, Huntsville, AL 35810 | $1,375 | 3 | 1 | 1057 | 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