Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $126k initial cash invested.
-16.66%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,170
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $4,919 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$4,919
Mortgage P&I
95%
$3,001
Property Taxes
25%
$790
Home Insurance
7%
$210
HOA
3%
$95
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14713 Crestavista Ave, Clermont, FL 34714 | $3,900 | 5 | 3 | 2680 | 0.2 mi |
7671 Trapani Loop, Clermont, FL 34714 | $3,250 | 5 | 3 | 2911 | 0.2 mi |
7767 Trapani Loop, Clermont, FL 34714 | $2,950 | 5 | 3 | 2911 | 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