Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.94% first-year return on $80,871 initial cash invested.
-1.94%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$2,740
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,871
Downpayment
20%
$77,020
Closing costs
1%
$3,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$2,871
Mortgage P&I
71%
$1,947
Property Taxes
5%
$124
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2006 Beneva Rd, Unit A, Sarasota, FL 34232 | $2,650 | 3 | 2 | 1716 | 0.8 mi |
2006 Beneva Rd, Sarasota, FL 34232 | $2,650 | 3 | 2 | 1715 | 0.8 mi |
2676 Martin St, Sarasota, FL 34237 | $2,850 | 3 | 2 | 1721 | 0.9 mi |
345 Parkland Ave, Sarasota, FL 34232 | $2,995 | 3 | 2 | 1672 | 0.7 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