Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $101k initial cash invested.
-10.26%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$3,110
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$3,971
Mortgage P&I
76%
$2,356
Property Taxes
13%
$405
Home Insurance
6%
$185
HOA
7%
$215
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
443 Belle Grove Ln, West Palm Beach, FL 33411 | $3,300 | 3 | 2 | 1822 | 1 mi |
307 Mulberry Grove Rd, Royal Palm Beach, FL 33411 | $2,950 | 3 | 2 | 1822 | 1.1 mi |
307 Mulberry Grove Rd, West Palm Beach, FL 33411 | $3,200 | 3 | 2 | 1822 | 1.1 mi |
325 Mulberry Grove Rd, West Palm Beach, FL 33411 | $3,190 | 3 | 2 | 1822 | 1.2 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