Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.58% first-year return on $70,182 initial cash invested.
-13.58%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,130
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,924
Mortgage P&I
80%
$1,695
Property Taxes
28%
$602
Home Insurance
3%
$61
HOA
1%
$13
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13070 Sigmund St, Spring Hill, FL 34609 | $2,300 | 4 | 2 | 2360 | 0.8 mi |
3467 Whispy Ct, Spring Hill, FL 34609 | $2,185 | 4 | 2 | 2319 | 0.6 mi |
3816 Beaumont Loop, Spring Hill, FL 34609 | $2,100 | 4 | 2 | 2178 | 0.2 mi |
13210 Haverhill Dr, Spring Hill, FL 34609 | $2,050 | 4 | 2 | 2140 | 0.1 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