Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $131k initial cash invested.
-5.23%
Cash On Cash
5.02%
Cap Rate
0.87
DSCR
$3,860
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,860
Total Expenses
$4,432
Mortgage P&I
78%
$2,992
Property Taxes
5%
$208
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6580 Lake Blue Dr, Unit 6580, Miami Lakes, FL 33014 | $3,700 | 3 | 2 | 1596 | 0.3 mi |
8160 W 18th Ct, Unit 0, Hialeah, FL 33014 | $5,000 | 3 | 2 | 1469 | 0.7 mi |
1071 W 66th St, Unit 0, Hialeah, FL 33012 | $3,300 | 3 | 2 | 1429 | 1.1 mi |
14830 Miami Lakeway S, Unit 14830, Miami Lakes, FL 33014 | $4,200 | 3 | 2 | 1773 | 0.9 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