Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $240k initial cash invested.
-5.83%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$7,900
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,900
Total Expenses
$9,065
Mortgage P&I
74%
$5,843
Property Taxes
9%
$748
Home Insurance
5%
$420
HOA
0%
$0
Property Management
10%
$790
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1180 Sw 14th St, Boca Raton, FL 33486 | $6,000 | 4 | 4 | 2184 | 0.2 mi |
709 Sw Elm Tree Ln, Unit 709, Boca Raton, FL 33486 | $8,500 | 4 | 3.5 | 2319 | 0.5 mi |
399 Sw 15th St, Boca Raton, FL 33432 | $9,750 | 4 | 4 | 2609 | 0.9 mi |
757 Sw 7th St, Boca Raton, FL 33486 | $10,000 | 4 | 3.5 | 2388 | 0.7 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