Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $178k initial cash invested.
-13.48%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$4,400
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$6,403
Mortgage P&I
94%
$4,134
Property Taxes
13%
$576
Home Insurance
7%
$297
HOA
6%
$252
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
195 Soriano Dr, Jupiter, FL 33458 | $3,799 | 3 | 3 | 1890 | 1 mi |
1817 Dakota Dr, Jupiter, FL 33458 | $7,500 | 3 | 2.5 | 2022 | 0.6 mi |
1370 Turnbridge Dr, Jupiter, FL 33458 | $3,995 | 3 | 2.5 | 1890 | 0.8 mi |
252 Sussex Cir, Jupiter, FL 33458 | $3,900 | 3 | 2 | 1975 | 0.2 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