Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $151k initial cash invested.
-14.63%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,710
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$5,552
Mortgage P&I
96%
$3,568
Property Taxes
21%
$775
Home Insurance
7%
$243
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15831 Sw 139th Pl, Unit 15831, Miami, FL 33177 | $4,000 | 4 | 2 | 1579 | 0 mi |
15702 Sw 137th Ct, Miami, FL 33177 | $4,700 | 4 | 2 | 1641 | 0.3 mi |
14962 Sw 143rd Ct, Miami, FL 33186 | $3,550 | 4 | 2 | 1704 | 0.6 mi |
14617 Sw 167th Ter, Miami, FL 33177 | $5,900 | 4 | 2 | 1743 | 0.8 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