Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $189k initial cash invested.
-17.92%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,400
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$6,222
Mortgage P&I
133%
$4,521
Property Taxes
15%
$502
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1255 Nw 38th Ave, Cape Coral, FL 33993 | $5,900 | 3 | 3 | 2219 | 0.6 mi |
512 Nw 35th Pl, Cape Coral, FL 33993 | $3,000 | 3 | 3 | 2249 | 1.1 mi |
1430 Nw 41st Pl, Cape Coral, FL 33993 | $3,600 | 3 | 3 | 2140 | 0.5 mi |
302 Nw 32nd Pl, Cape Coral, FL 33993 | $3,900 | 3 | 3 | 2210 | 1.6 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