Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $139k initial cash invested.
-4.93%
Cash On Cash
5.12%
Cap Rate
0.9
DSCR
$5,020
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,020
Total Expenses
$5,590
Mortgage P&I
62%
$3,137
Property Taxes
18%
$903
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1321 Ne 26th Ter, Unit 1321, Pompano Beach, FL 33062 | $5,500 | 4 | 3 | 1728 | 0.1 mi |
1311 Ne 26th Ter, Pompano Beach, FL 33062 | $5,990 | 3 | 2 | 1248 | 0.1 mi |
1200 Ne 27th Way, Pompano Beach, FL 33062 | $5,200 | 3 | 3 | 1551 | 0.2 mi |
924 Ne 25th Ave, Pompano Beach, FL 33062 | $3,850 | 3 | 2 | 1272 | 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