Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $88,200 initial cash invested.
-9.07%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$2,280
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,947
Mortgage P&I
92%
$2,091
Property Taxes
5%
$116
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1927 Michelle Ln, Lakeland, FL 33813 | $2,695 | 4 | 2 | 2029 | 1.3 mi |
1668 Turtle Rock Dr, Lakeland, FL 33803 | $2,050 | 4 | 2 | 2046 | 1.4 mi |
582 Scott Lake Creek Ln, Lakeland, FL 33813 | $2,295 | 4 | 2 | 1989 | 1.3 mi |
6225 Quail Ridge Dr, Lakeland, FL 33813 | $2,390 | 4 | 2 | 2010 | 1.8 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