Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $97,860 initial cash invested.
-10.79%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$3,270
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,860
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$4,150
Mortgage P&I
69%
$2,262
Property Taxes
13%
$417
Home Insurance
5%
$168
HOA
14%
$452
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13822 Pine Lodge Ln, Fort Myers, FL 33913 | $5,500 | 4 | 3 | 2032 | 0 mi |
13845 Pine Lodge Ln, Fort Myers, FL 33913 | $2,700 | 4 | 3 | 2032 | 0.1 mi |
13818 Hunter Oak Dr, Fort Myers, FL 33913 | $2,850 | 4 | 3 | 2032 | 0.1 mi |
13872 Pine Lodge Ln, Fort Myers, FL 33913 | $3,100 | 4 | 3 | 2038 | 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