Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $186k initial cash invested.
-10.64%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$5,080
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,080
Total Expenses
$6,727
Mortgage P&I
87%
$4,416
Property Taxes
12%
$623
Home Insurance
7%
$332
HOA
1%
$35
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1055 Nw 99th Ave, Plantation, FL 33322 | $7,900 | 4 | 3.5 | 2946 | 0.9 mi |
1561 Nw 101st Ave, Plantation, FL 33322 | $5,500 | 4 | 3 | 2882 | 0.5 mi |
11400 Nw 19th St, Plantation, FL 33323 | $6,500 | 4 | 2.5 | 3176 | 0.5 mi |
10401 Nw 18th Dr, Plantation, FL 33322 | $4,500 | 4 | 3 | 2580 | 0.3 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