Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $148k initial cash invested.
-10.45%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,480
Rent
-$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$5,767
Mortgage P&I
78%
$3,512
Property Taxes
18%
$788
Home Insurance
6%
$252
HOA
1%
$50
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11849 Sw 13th Ct, Pembroke Pines, FL 33025 | $5,750 | 4 | 3 | 2397 | 0.3 mi |
11865 Sw 13th Ct, Pembroke Pines, FL 33025 | $6,300 | 4 | 3 | 2397 | 0.4 mi |
1052 Sw 113th Way, Unit 1052, Pembroke Pines, FL 33025 | $5,500 | 4 | 3.5 | 2401 | 0.2 mi |
773 Sw 120th Ave, Unit 0, Pembroke Pines, FL 33025 | $4,600 | 4 | 2.5 | 2309 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality