Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $87,864 initial cash invested.
-8.7%
Cash On Cash
4.9%
Cap Rate
0.78
DSCR
$2,950
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,864
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$3,587
Mortgage P&I
75%
$2,199
Property Taxes
18%
$540
Home Insurance
2%
$70
HOA
0%
$10
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5047 Northampton Dr, Fort Myers, FL 33919 | $2,650 | 3 | 2 | 2000 | 0.4 mi |
1384 Burgundy Dr, Fort Myers, FL 33919 | $3,500 | 3 | 2 | 1953 | 0.5 mi |
1250 Kasamada Dr, Fort Myers, FL 33919 | $3,200 | 3 | 2 | 1941 | 0.4 mi |
1577 Manchester Blvd, Fort Myers, FL 33919 | $2,245 | 3 | 2 | 1950 | 0.6 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