Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $105k initial cash invested.
-2.04%
Cash On Cash
5.99%
Cap Rate
1.01
DSCR
$4,210
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$4,388
Mortgage P&I
58%
$2,457
Property Taxes
13%
$547
Home Insurance
4%
$180
HOA
3%
$110
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
60 Nw 110th Ave, Plantation, FL 33324 | $3,400 | 3 | 2.5 | 1740 | 1.2 mi |
90 Nw 110th Ave, Plantation, FL 33324 | $3,500 | 3 | 2.5 | 1740 | 1.2 mi |
1683 Sw 109th Ter, Davie, FL 33324 | $3,250 | 3 | 2.5 | 1648 | 0.4 mi |
10965 W Broward Blvd, # 0, Plantation, FL 33324 | $3,049 | 3 | 3 | 1532 | 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