Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $106k initial cash invested.
-14.27%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$2,810
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,076 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,076
Mortgage P&I
92%
$2,572
Property Taxes
17%
$482
Home Insurance
6%
$177
HOA
4%
$115
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5409 Camberwell Ln, Riverview, FL 33578 | $4,800 | 4 | 3 | 3033 | 0.3 mi |
2025 Bell Ranch St, Brandon, FL 33511 | $2,845 | 4 | 3 | 2493 | 0.6 mi |
1810 Cattleman Dr, Brandon, FL 33511 | $2,879 | 4 | 3 | 2347 | 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