Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.7% first-year return on $106k initial cash invested.
-5.7%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$4,180
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,180
Total Expenses
$4,683
Mortgage P&I
59%
$2,464
Property Taxes
9%
$385
Home Insurance
4%
$184
HOA
13%
$563
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12455 Laguna Valley Ter, Boynton Beach, FL 33473 | $4,400 | 3 | 2.5 | 2160 | 1.1 mi |
7754 Monarch Ct, Delray Beach, FL 33446 | $6,000 | 3 | 2.5 | 2317 | 1.2 mi |
7601 Las Cruces Ct, Boynton Beach, FL 33437 | $4,000 | 3 | 2 | 2078 | 0.5 mi |
12105 Oakvista Dr, Boynton Beach, FL 33437 | $4,300 | 3 | 2.5 | 2575 | 0.3 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