Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $47,250 initial cash invested.
-2.9%
Cash On Cash
5.87%
Cap Rate
1.03
DSCR
$2,870
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$2,984
Mortgage P&I
37%
$1,071
Property Taxes
12%
$351
Home Insurance
3%
$79
HOA
26%
$736
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16550 Bent Palms Cv, Unit 14, Fort Myers, FL 33908 | $1,795 | 3 | 3 | 1750 | 0.4 mi |
16550 Bent Palms Cv, Unit 8, Fort Myers, FL 33908 | $1,800 | 3 | 3 | 1750 | 0.5 mi |
12881 Kelly Bay Ct, Fort Myers, FL 33908 | $2,950 | 3 | 2 | 1817 | 0 mi |
12630 Kelly Palm Dr, Fort Myers, FL 33908 | $2,866 | 3 | 2 | 1840 | 0.2 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