Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $117k initial cash invested.
-8.26%
Cash On Cash
4.38%
Cap Rate
0.77
DSCR
$3,850
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,850
Total Expenses
$4,655
Mortgage P&I
69%
$2,646
Property Taxes
7%
$268
Home Insurance
5%
$201
HOA
14%
$540
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11853 Fountainside Cir, Boynton Beach, FL 33437 | $4,000 | 3 | 3.5 | 2410 | 0.2 mi |
11942 Fountainside Cir, Unit 1, Boynton Beach, FL 33437 | $3,200 | 3 | 2.5 | 2367 | 0.3 mi |
5856 Seashell Ter, Boynton Beach, FL 33437 | $3,150 | 3 | 3 | 2187 | 0.8 mi |
10787 Fillmore Dr, Boynton Beach, FL 33437 | $3,500 | 3 | 2.5 | 2312 | 0.9 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