Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $209k initial cash invested.
-12.03%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$5,570
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,570
Total Expenses
$7,670
Mortgage P&I
90%
$5,029
Property Taxes
8%
$454
Home Insurance
6%
$357
HOA
7%
$383
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20513 Sausalito Dr, Boca Raton, FL 33498 | $5,250 | 4 | 3 | 2535 | 0.4 mi |
20886 Avenel Run, Boca Raton, FL 33428 | $5,200 | 4 | 3 | 2531 | 0.6 mi |
20321 Hacienda Ct, Boca Raton, FL 33498 | $6,000 | 4 | 3 | 2655 | 0.5 mi |
11126 Harbour Springs Cir, Boca Raton, FL 33428 | $4,600 | 4 | 3 | 2655 | 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