Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $100k initial cash invested.
-11.18%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$3,080
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$4,015
Mortgage P&I
75%
$2,321
Property Taxes
15%
$454
Home Insurance
6%
$175
HOA
9%
$264
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10142 Avalon Lake Cir, Fort Myers, FL 33913 | $4,000 | 4 | 3 | 3040 | 0.8 mi |
10153 Avalon Lake Cir, Fort Myers, FL 33913 | $3,500 | 4 | 3 | 2731 | 0.8 mi |
12941 Stone Tower Loop, Fort Myers, FL 33913 | $2,800 | 4 | 3.5 | 2956 | 0.1 mi |
12391 Muddy Creek Ln, Fort Myers, FL 33913 | $2,500 | 4 | 3 | 2568 | 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