Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $231k initial cash invested.
-14.77%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$5,220
Rent
-$2,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,220
Total Expenses
$8,064
Mortgage P&I
105%
$5,485
Property Taxes
12%
$619
Home Insurance
7%
$385
HOA
4%
$218
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
102 Via, Santa Cruz, Jupiter, FL 33458 | $7,500 | 4 | 4 | 2837 | 0.8 mi |
224 W Bay Cedar Cir, Jupiter, FL 33458 | $4,750 | 4 | 3.5 | 2592 | 0.2 mi |
165 Via, Veracruz Unit 0, Jupiter, FL 33458 | $5,500 | 4 | 2.5 | 2440 | 0.8 mi |
165 Via, Veracruz, Jupiter, FL 33458 | $5,500 | 4 | 2.5 | 2440 | 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