Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $139k initial cash invested.
-14.35%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,390
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,390
Total Expenses
$5,051
Mortgage P&I
98%
$3,337
Property Taxes
15%
$500
Home Insurance
7%
$228
HOA
3%
$104
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11330 Sw 16th St, Pembroke Pines, FL 33025 | $3,600 | 3 | 2 | 1975 | 0.4 mi |
1801 Sw 120th Ter, Miramar, FL 33025 | $3,200 | 3 | 2 | 1448 | 0.1 mi |
2452 Centergate Dr, # 0, Miramar, FL 33025 | $2,900 | 3 | 2 | 1450 | 0.4 mi |
2474 Centergate Dr, Miramar, FL 33025 | $3,000 | 3 | 2 | 1450 | 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