Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.61% first-year return on $139k initial cash invested.
-0.61%
Cash On Cash
6.4%
Cap Rate
1.06
DSCR
$5,300
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,300
Total Expenses
$5,371
Mortgage P&I
63%
$3,341
Property Taxes
7%
$374
Home Insurance
5%
$278
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14204 Broken Wing Ln, Palm Beach Gardens, FL 33418 | $6,000 | 3 | 3 | 1960 | 1 mi |
13431 153rd Rd N, Jupiter, FL 33478 | $4,650 | 3 | 2 | 1573 | 0.2 mi |
12904 159th Ct N, Jupiter, FL 33478 | $7,000 | 3 | 2 | 1713 | 0.7 mi |
14087 Cocoa Plum Rd, Palm Beach Gardens, FL 33418 | $4,250 | 3 | 3 | 2066 | 1.6 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