Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.78% first-year return on $30,450 initial cash invested.
6.78%
Cash On Cash
8.48%
Cap Rate
1.32
DSCR
$1,500
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,328 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,328
Mortgage P&I
52%
$778
Property Taxes
7%
$109
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1724 E La Rua St, Apt D, Pensacola, FL 32501 | $1,700 | 2 | 1 | 990 | 0.6 mi |
1722 N Davis Hwy, Pensacola, FL 32503 | $1,395 | 2 | 1 | 1000 | 0.4 mi |
312 E Moreno St, Pensacola, FL 32503 | $1,495 | 2 | 1 | 968 | 0.4 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