Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $48,867 initial cash invested.
-4.08%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$2,000
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,166
Mortgage P&I
60%
$1,209
Property Taxes
18%
$355
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1111 Hastings Dr, Deltona, FL 32725 | $1,995 | 4 | 2 | 1150 | 0.4 mi |
1510 Bavon Dr, Deltona, FL 32725 | $1,675 | 4 | 2 | 1230 | 1 mi |
1034 Falcon St, Deltona, FL 32725 | $2,275 | 4 | 2 | 1148 | 1.4 mi |
1520 Tivoli Dr, Deltona, FL 32725 | $1,770 | 4 | 2 | 1316 | 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