Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $112k initial cash invested.
-14.7%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,350
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$3,726
Mortgage P&I
114%
$2,668
Property Taxes
11%
$247
Home Insurance
8%
$187
HOA
1%
$12
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11366 Riddle Dr, Spring Hill, FL 34609 | $2,350 | 4 | 2 | 2541 | 1.1 mi |
2197 Orchard Park Dr, Spring Hill, FL 34608 | $2,200 | 4 | 2 | 2408 | 0.5 mi |
1061 Archway Dr, Spring Hill, FL 34608 | $2,795 | 4 | 3 | 2069 | 1.8 mi |
3411 Gramercy Ln, Spring Hill, FL 34609 | $1,970 | 4 | 2.5 | 2240 | 1.2 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