Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.24% first-year return on $63,750 initial cash invested.
8.24%
Cash On Cash
9.08%
Cap Rate
2.32
DSCR
$2,010
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $1,572 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
50.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,750
Downpayment
50%
$62,500
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,572
Mortgage P&I
20%
$408
Property Taxes
4%
$82
Home Insurance
1%
$27
HOA
37%
$734
Property Management
0%
$0
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9783 N Belfort Cir, Unit 309, Tamarac, FL 33321 | $1,600 | 2 | 2 | 1228 | 0.6 mi |
9783 N Belfort Cir, Unit 9783, Tamarac, FL 33321 | $1,875 | 2 | 2 | 1227 | 0.6 mi |
9691 N Belfort Cir, Unit 305, Tamarac, FL 33321 | $1,750 | 2 | 2 | 1228 | 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