Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.04% first-year return on $144k initial cash invested.
-27.04%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,020
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $5,261 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$5,261
Mortgage P&I
166%
$3,347
Property Taxes
39%
$782
Home Insurance
12%
$240
HOA
18%
$367
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5078 Leeward Dr, Pensacola, FL 32507 | $1,700 | 2 | 2 | 1200 | 5.1 mi |
612 Lost Key Dr, Pensacola, FL 32507 | $2,800 | 2 | 2 | 1624 | 1.1 mi |
608 Lost Key Dr, # 604, Pensacola, FL 32507 | $2,250 | 2 | 2 | 1624 | 1.2 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