Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $65,247 initial cash invested.
-9.51%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$1,950
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,467
Mortgage P&I
79%
$1,547
Property Taxes
7%
$140
Home Insurance
6%
$112
HOA
8%
$160
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
369 Se Sterling Dr, Winter Haven, FL 33884 | $2,000 | 3 | 2 | 2002 | 0.6 mi |
517 Heather Glen Dr, Winter Haven, FL 33884 | $1,850 | 3 | 2 | 2013 | 0.9 mi |
4005 Cypress Lndg S, Winter Haven, FL 33884 | $1,719 | 3 | 2 | 1937 | 0.8 mi |
4421 Mahogany Run, Winter Haven, FL 33884 | $2,220 | 3 | 2 | 2144 | 0.6 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