Unlock all features! Tap here to upgrade
1350 W Terra Mar Drive, Pompano Beach, FL 33062
3 beds • 3 baths • 2977 sqft
$1,575,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.7% first-year return on $331k initial cash invested.
-13.7%
Cash On Cash
3.65%
Cap Rate
0.59
DSCR
$7,920
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,920
Total Expenses
$11,695
Mortgage P&I
103%
$8,172
Property Taxes
12%
$913
Home Insurance
7%
$551
HOA
0%
$0
Property Management
10%
$792
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2461 Se 10th St, Pompano Beach, FL 33062 | $9,900 | 3 | 3.5 | 2839 | 0.4 mi |
1370 E Terra Mar Dr, Pompano Beach, FL 33062 | $8,000 | 3 | 3 | 1981 | 0.1 mi |
2612 Se 9th St, Pompano Beach, FL 33062 | $6,500 | 3 | 3 | 1955 | 0.3 mi |
2513 Se 12th St, Pompano Beach, FL 33062 | $9,000 | 3 | 2.5 | 2217 | 0.5 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