Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $197k initial cash invested.
-14.46%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$4,260
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,260
Total Expenses
$6,628
Mortgage P&I
107%
$4,557
Property Taxes
13%
$553
Home Insurance
8%
$343
HOA
2%
$67
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
127 Shores Pointe Dr, Jupiter, FL 33458 | $5,000 | 3 | 3 | 2512 | 0.7 mi |
131 Sims Creek Ln, Jupiter, FL 33458 | $3,400 | 3 | 3 | 1592 | 0.2 mi |
17701 Yancy Ave, Jupiter, FL 33458 | $4,500 | 3 | 3 | 1456 | 0.3 mi |
103 Pennock Landing Cir, Jupiter, FL 33458 | $3,900 | 4 | 3 | 2346 | 0.8 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