Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $260k initial cash invested.
-16.94%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$5,740
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,740
Total Expenses
$9,412
Mortgage P&I
108%
$6,178
Property Taxes
22%
$1,238
Home Insurance
8%
$455
HOA
1%
$49
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10840 Nw 6th St, Plantation, FL 33324 | $5,950 | 4 | 3 | 2952 | 0.2 mi |
12101 Nw 6th St, Unit 12101, Plantation, FL 33325 | $6,100 | 4 | 3 | 2835 | 0.9 mi |
11064 Canary Island Ct, Plantation, FL 33324 | $9,750 | 4 | 3 | 2826 | 1.2 mi |
1561 Nw 101st Ave, Plantation, FL 33322 | $5,500 | 4 | 3 | 2882 | 1.2 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