Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $152k initial cash invested.
-15.81%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,560
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$5,566
Mortgage P&I
102%
$3,616
Property Taxes
17%
$621
Home Insurance
7%
$254
HOA
4%
$149
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1040 Nash Dr, Celebration, FL 34747 | $3,650 | 3 | 2 | 1416 | 0 mi |
1114 White Moss Ln, Kissimmee, FL 34747 | $3,475 | 3 | 2 | 1416 | 0.1 mi |
1005 Wiregrass St, Celebration, FL 34747 | $4,000 | 3 | 2 | 1416 | 0.2 mi |
834 Lake Evalyn Dr, Celebration, FL 34747 | $3,500 | 3 | 2 | 1381 | 0.8 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