Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.3% first-year return on $179k initial cash invested.
-24.3%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,790
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$5,404
Mortgage P&I
231%
$4,139
Property Taxes
27%
$476
Home Insurance
17%
$298
HOA
1%
$25
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
203 Santa Rosa Dr, Winter Haven, FL 33884 | $2,899 | 4 | 3 | 3268 | 0.7 mi |
125 Lake Roy Dr, Winter Haven, FL 33884 | $3,200 | 3 | 3 | 1900 | 0.7 mi |
916 Ave S, Se, Winter Haven, FL 33880 | $3,100 | 3 | 2 | 1.1 mi | |
415 Ave C, NE, Winter Haven, FL 33881 | $1,975 | 3 | 3 | 1884 | 1.8 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