Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $71,442 initial cash invested.
-10.8%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$2,000
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,643
Mortgage P&I
84%
$1,676
Property Taxes
16%
$326
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6031 Nardello Ave, Spring Hill, FL 34608 | $1,825 | 3 | 2 | 1756 | 0.1 mi |
6391 Evaro Ave, Spring Hill, FL 34608 | $2,110 | 3 | 2 | 1731 | 0.7 mi |
4906 Keysville Ave, Spring Hill, FL 34608 | $2,239 | 3 | 2 | 1742 | 1 mi |
5092 Abagail Dr, Spring Hill, FL 34608 | $2,050 | 3 | 2 | 1704 | 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