Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $101k initial cash invested.
-8.31%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,400
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,360
Closing costs
1%
$4,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$4,101
Mortgage P&I
69%
$2,353
Property Taxes
11%
$387
Home Insurance
5%
$175
HOA
9%
$302
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1213 Sw 46th Way, Deerfield Beach, FL 33442 | $3,850 | 3 | 2 | 1418 | 0.2 mi |
3608 Coco Lake Dr, Coconut Creek, FL 33073 | $3,300 | 3 | 2 | 1411 | 0.3 mi |
65 Centennial Ct, Deerfield Beach, FL 33442 | $3,000 | 3 | 2 | 1466 | 0.4 mi |
6352 Nw 36th Ave, Coconut Creek, FL 33073 | $3,600 | 3 | 2 | 1392 | 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