Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $142k initial cash invested.
-21.18%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,390
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$4,892
Mortgage P&I
141%
$3,366
Property Taxes
28%
$668
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13826 Crater Cir, Hudson, FL 34669 | $2,500 | 4 | 3 | 2424 | 3.2 mi |
13826 Crater Cir, Tampa, Saint Petersburg, FL 34669 | $2,500 | 4 | 3 | 2424 | 3.2 mi |
13833 Reindeer Cir, Hudson, FL 34669 | $2,130 | 4 | 2.5 | 2546 | 3.2 mi |
11551 Lavender Loop, Spring Hill, FL 34609 | $2,415 | 4 | 2.5 | 2584 | 3.6 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