Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $74,025 initial cash invested.
-7.98%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$2,500
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,992
Mortgage P&I
69%
$1,721
Property Taxes
19%
$485
Home Insurance
5%
$128
HOA
0%
$8
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
232 Timberlane Dr, Palm Harbor, FL 34683 | $2,900 | 3 | 2 | 1472 | 0.5 mi |
1602 Cromwell Dr, Tarpon Springs, FL 34689 | $1,995 | 3 | 2 | 1549 | 0.5 mi |
1671 Autumnwood St, Tarpon Springs, FL 34689 | $2,399 | 3 | 2 | 1520 | 0.8 mi |
1950 Lillian Ave, Tarpon Springs, FL 34689 | $2,800 | 3 | 2 | 1526 | 0.9 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